[TRC] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -58.88%
YoY- -95.04%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 300,561 171,274 116,471 243,669 238,009 236,467 0 -
PBT 30,232 11,240 -1,374 751 11,161 27,090 0 -
Tax -8,152 -3,555 -1,018 -265 -1,368 -7,446 0 -
NP 22,080 7,685 -2,392 486 9,793 19,644 0 -
-
NP to SH 22,080 7,685 -2,393 486 9,793 22,039 0 -
-
Tax Rate 26.96% 31.63% - 35.29% 12.26% 27.49% - -
Total Cost 278,481 163,589 118,863 243,183 228,216 216,823 0 -
-
Net Worth 200,845 129,314 122,883 125,626 120,314 56,862 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 200,845 129,314 122,883 125,626 120,314 56,862 0 -
NOSH 130,419 92,367 92,393 91,698 69,950 39,215 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.35% 4.49% -2.05% 0.20% 4.11% 8.31% 0.00% -
ROE 10.99% 5.94% -1.95% 0.39% 8.14% 38.76% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 230.46 185.43 126.06 265.73 340.26 603.00 0.00 -
EPS 16.93 8.32 -2.59 0.53 14.00 56.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.40 1.33 1.37 1.72 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,800
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 62.55 35.65 24.24 50.71 49.53 49.21 0.00 -
EPS 4.60 1.60 -0.50 0.10 2.04 4.59 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.418 0.2691 0.2557 0.2615 0.2504 0.1183 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.82 0.47 0.54 0.71 0.95 0.88 0.00 -
P/RPS 0.36 0.25 0.43 0.27 0.28 0.15 0.00 -
P/EPS 4.84 5.65 -20.85 133.96 6.79 1.57 0.00 -
EY 20.65 17.70 -4.80 0.75 14.74 63.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.34 0.41 0.52 0.55 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 27/11/06 30/11/05 30/11/04 18/11/03 22/11/02 - -
Price 0.89 0.50 0.48 0.65 1.16 0.99 0.00 -
P/RPS 0.39 0.27 0.38 0.24 0.34 0.16 0.00 -
P/EPS 5.26 6.01 -18.53 122.64 8.29 1.76 0.00 -
EY 19.02 16.64 -5.40 0.82 12.07 56.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.36 0.36 0.47 0.67 0.68 0.00 -

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