[TRC] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -38.11%
YoY- 133.54%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 108,764 180,189 137,348 73,029 56,801 43,519 75,547 6.25%
PBT 6,138 13,426 16,890 9,455 3,721 -59 718 42.97%
Tax -3,086 -3,314 -4,913 -2,944 -933 -224 -172 61.76%
NP 3,052 10,112 11,977 6,511 2,788 -283 546 33.20%
-
NP to SH 3,052 10,112 11,977 6,511 2,788 -283 546 33.20%
-
Tax Rate 50.28% 24.68% 29.09% 31.14% 25.07% - 23.96% -
Total Cost 105,712 170,077 125,371 66,518 54,013 43,802 75,001 5.88%
-
Net Worth 290,034 276,989 236,185 179,235 123,705 124,154 115,342 16.60%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 290,034 276,989 236,185 179,235 123,705 124,154 115,342 16.60%
NOSH 189,565 189,718 140,586 121,928 92,317 91,290 68,249 18.55%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.81% 5.61% 8.72% 8.92% 4.91% -0.65% 0.72% -
ROE 1.05% 3.65% 5.07% 3.63% 2.25% -0.23% 0.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.38 94.98 97.70 59.89 61.53 47.67 110.69 -10.36%
EPS 1.61 5.33 8.52 5.34 3.02 -0.31 0.80 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.46 1.68 1.47 1.34 1.36 1.69 -1.64%
Adjusted Per Share Value based on latest NOSH - 121,928
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.64 37.50 28.58 15.20 11.82 9.06 15.72 6.26%
EPS 0.64 2.10 2.49 1.36 0.58 -0.06 0.11 34.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.5765 0.4915 0.373 0.2575 0.2584 0.24 16.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.48 0.43 0.71 0.65 0.50 0.62 0.94 -
P/RPS 0.84 0.45 0.73 1.09 0.81 1.30 0.85 -0.19%
P/EPS 29.81 8.07 8.33 12.17 16.56 -200.00 117.50 -20.42%
EY 3.35 12.40 12.00 8.22 6.04 -0.50 0.85 25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.42 0.44 0.37 0.46 0.56 -9.38%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 27/05/08 22/05/07 30/05/06 18/05/05 27/05/04 -
Price 0.46 0.54 0.75 0.67 0.50 0.63 0.79 -
P/RPS 0.80 0.57 0.77 1.12 0.81 1.32 0.71 2.00%
P/EPS 28.57 10.13 8.80 12.55 16.56 -203.23 98.75 -18.66%
EY 3.50 9.87 11.36 7.97 6.04 -0.49 1.01 23.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.45 0.46 0.37 0.46 0.47 -7.20%

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