[TRC] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.9%
YoY- 300.9%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 533,809 740,663 422,221 225,677 141,769 304,438 324,684 8.63%
PBT 38,778 61,360 41,739 13,113 -4,810 379 13,066 19.85%
Tax -11,484 -15,722 -11,692 -2,592 -426 -338 -4,382 17.40%
NP 27,294 45,638 30,047 10,521 -5,236 41 8,684 21.00%
-
NP to SH 27,294 45,638 30,047 10,521 -5,237 41 8,684 21.00%
-
Tax Rate 29.61% 25.62% 28.01% 19.77% - 89.18% 33.54% -
Total Cost 506,515 695,025 392,174 215,156 147,005 304,397 316,000 8.17%
-
Net Worth 286,373 205,839 212,119 132,086 120,938 126,039 113,386 16.68%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 286,373 205,839 212,119 132,086 120,938 126,039 113,386 16.68%
NOSH 189,651 145,985 133,408 92,368 92,319 91,999 69,991 18.05%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.11% 6.16% 7.12% 4.66% -3.69% 0.01% 2.67% -
ROE 9.53% 22.17% 14.17% 7.97% -4.33% 0.03% 7.66% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 281.47 507.35 316.49 244.32 153.56 330.91 463.89 -7.98%
EPS 14.40 24.83 18.21 9.98 -5.67 0.04 10.17 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.41 1.59 1.43 1.31 1.37 1.62 -1.16%
Adjusted Per Share Value based on latest NOSH - 92,372
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 111.10 154.15 87.87 46.97 29.50 63.36 67.57 8.63%
EPS 5.68 9.50 6.25 2.19 -1.09 0.01 1.81 20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.596 0.4284 0.4415 0.2749 0.2517 0.2623 0.236 16.67%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.58 0.41 1.05 0.55 0.50 0.62 1.05 -
P/RPS 0.21 0.08 0.33 0.23 0.33 0.19 0.23 -1.50%
P/EPS 4.03 1.31 4.66 4.83 -8.81 1,391.22 8.46 -11.61%
EY 24.81 76.25 21.45 20.71 -11.35 0.07 11.82 13.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.66 0.38 0.38 0.45 0.65 -8.55%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 27/02/08 26/02/07 27/02/06 28/02/05 29/03/04 -
Price 0.56 0.50 0.85 0.82 0.50 0.63 0.95 -
P/RPS 0.20 0.10 0.27 0.34 0.33 0.19 0.20 0.00%
P/EPS 3.89 1.60 3.77 7.20 -8.81 1,413.66 7.66 -10.66%
EY 25.70 62.52 26.50 13.89 -11.35 0.07 13.06 11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.53 0.57 0.38 0.46 0.59 -7.47%

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