[TRC] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 312.95%
YoY- 1085.16%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 720,756 549,392 292,116 227,204 174,076 302,188 298,788 15.79%
PBT 53,704 67,560 37,820 14,884 -236 2,872 3,332 58.86%
Tax -13,256 -19,652 -11,776 -3,732 -896 -688 -832 58.56%
NP 40,448 47,908 26,044 11,152 -1,132 2,184 2,500 58.96%
-
NP to SH 40,448 47,908 26,044 11,152 -1,132 2,184 2,500 58.96%
-
Tax Rate 24.68% 29.09% 31.14% 25.07% - 23.96% 24.97% -
Total Cost 680,308 501,484 266,072 216,052 175,208 300,004 296,288 14.84%
-
Net Worth 276,989 236,185 179,235 123,705 124,154 115,342 112,500 16.18%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 276,989 236,185 179,235 123,705 124,154 115,342 112,500 16.18%
NOSH 189,718 140,586 121,928 92,317 91,290 68,249 69,444 18.21%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.61% 8.72% 8.92% 4.91% -0.65% 0.72% 0.84% -
ROE 14.60% 20.28% 14.53% 9.01% -0.91% 1.89% 2.22% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 379.91 390.78 239.58 246.11 190.68 442.77 430.25 -2.05%
EPS 21.32 34.08 21.36 12.08 -1.24 3.20 3.60 34.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.68 1.47 1.34 1.36 1.69 1.62 -1.71%
Adjusted Per Share Value based on latest NOSH - 92,317
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 150.00 114.34 60.79 47.29 36.23 62.89 62.18 15.79%
EPS 8.42 9.97 5.42 2.32 -0.24 0.45 0.52 58.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5765 0.4915 0.373 0.2575 0.2584 0.24 0.2341 16.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.43 0.71 0.65 0.50 0.62 0.94 0.71 -
P/RPS 0.11 0.18 0.27 0.20 0.33 0.21 0.17 -6.99%
P/EPS 2.02 2.08 3.04 4.14 -50.00 29.38 19.72 -31.57%
EY 49.58 48.00 32.86 24.16 -2.00 3.40 5.07 46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.44 0.37 0.46 0.56 0.44 -6.70%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 27/05/08 22/05/07 30/05/06 18/05/05 27/05/04 30/05/03 -
Price 0.54 0.75 0.67 0.50 0.63 0.79 0.70 -
P/RPS 0.14 0.19 0.28 0.20 0.33 0.18 0.16 -2.19%
P/EPS 2.53 2.20 3.14 4.14 -50.81 24.69 19.44 -28.79%
EY 39.48 45.44 31.88 24.16 -1.97 4.05 5.14 40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.46 0.37 0.46 0.47 0.43 -2.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment