[TRC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 113.72%
YoY- -4.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 212,795 201,604 205,796 343,271 336,194 174,578 104,261 12.61%
PBT 5,319 10,792 15,906 28,501 30,323 22,499 5,326 -0.02%
Tax -4,348 -2,384 -5,343 -6,890 -7,736 -5,794 -2,158 12.37%
NP 971 8,408 10,563 21,611 22,587 16,705 3,168 -17.87%
-
NP to SH 971 8,408 10,563 21,611 22,587 16,705 3,168 -17.87%
-
Tax Rate 81.74% 22.09% 33.59% 24.17% 25.51% 25.75% 40.52% -
Total Cost 211,824 193,196 195,233 321,660 313,607 157,873 101,093 13.10%
-
Net Worth 305,171 305,745 297,736 288,146 228,673 193,344 124,688 16.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 20,473 - - - -
Div Payout % - - - 94.74% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 305,171 305,745 297,736 288,146 228,673 193,344 124,688 16.07%
NOSH 462,380 191,090 189,640 189,570 147,531 128,896 92,361 30.76%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.46% 4.17% 5.13% 6.30% 6.72% 9.57% 3.04% -
ROE 0.32% 2.75% 3.55% 7.50% 9.88% 8.64% 2.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 46.02 105.50 108.52 181.08 227.88 135.44 112.88 -13.87%
EPS 0.21 4.40 5.57 11.40 15.31 12.96 3.43 -37.19%
DPS 0.00 0.00 0.00 10.80 0.00 0.00 0.00 -
NAPS 0.66 1.60 1.57 1.52 1.55 1.50 1.35 -11.23%
Adjusted Per Share Value based on latest NOSH - 189,439
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.29 41.96 42.83 71.44 69.97 36.33 21.70 12.61%
EPS 0.20 1.75 2.20 4.50 4.70 3.48 0.66 -18.02%
DPS 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
NAPS 0.6351 0.6363 0.6196 0.5997 0.4759 0.4024 0.2595 16.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.62 0.72 0.48 0.53 0.67 0.68 0.48 -
P/RPS 1.35 0.68 0.44 0.29 0.29 0.50 0.43 20.98%
P/EPS 295.24 16.36 8.62 4.65 4.38 5.25 13.99 66.15%
EY 0.34 6.11 11.60 21.51 22.85 19.06 7.15 -39.78%
DY 0.00 0.00 0.00 20.38 0.00 0.00 0.00 -
P/NAPS 0.94 0.45 0.31 0.35 0.43 0.45 0.36 17.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 23/08/07 29/08/06 -
Price 0.62 0.59 0.42 0.60 0.56 0.72 0.47 -
P/RPS 1.35 0.56 0.39 0.33 0.25 0.53 0.42 21.46%
P/EPS 295.24 13.41 7.54 5.26 3.66 5.56 13.70 66.73%
EY 0.34 7.46 13.26 19.00 27.34 18.00 7.30 -39.98%
DY 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.37 0.27 0.39 0.36 0.48 0.35 17.88%

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