[TRC] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 32.65%
YoY- 161.84%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 95,005 84,275 117,861 224,092 125,983 67,013 33,503 18.96%
PBT 4,244 2,566 11,075 18,468 7,733 5,913 -141 -
Tax -1,673 -335 -2,950 -4,394 -2,358 -1,395 -1,156 6.35%
NP 2,571 2,231 8,125 14,074 5,375 4,518 -1,297 -
-
NP to SH 2,571 2,231 8,125 14,074 5,375 4,518 -1,297 -
-
Tax Rate 39.42% 13.06% 26.64% 23.79% 30.49% 23.59% - -
Total Cost 92,434 82,044 109,736 210,018 120,608 62,495 34,800 17.67%
-
Net Worth 308,520 293,055 287,878 255,549 205,397 129,349 123,215 16.52%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 2,193 7,518 - - - - -
Div Payout % - 98.31% 92.54% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 308,520 293,055 287,878 255,549 205,397 129,349 123,215 16.52%
NOSH 467,454 189,067 189,393 187,903 133,374 92,392 92,642 30.94%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.71% 2.65% 6.89% 6.28% 4.27% 6.74% -3.87% -
ROE 0.83% 0.76% 2.82% 5.51% 2.62% 3.49% -1.05% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 20.32 44.57 62.23 119.26 94.46 72.53 36.16 -9.15%
EPS 0.55 1.18 4.29 7.49 4.03 4.89 -1.40 -
DPS 0.00 1.16 3.97 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.55 1.52 1.36 1.54 1.40 1.33 -11.01%
Adjusted Per Share Value based on latest NOSH - 187,903
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 19.77 17.54 24.53 46.64 26.22 13.95 6.97 18.96%
EPS 0.54 0.46 1.69 2.93 1.12 0.94 -0.27 -
DPS 0.00 0.46 1.56 0.00 0.00 0.00 0.00 -
NAPS 0.6421 0.6099 0.5991 0.5318 0.4275 0.2692 0.2564 16.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.59 0.44 0.62 0.50 0.82 0.47 0.54 -
P/RPS 2.90 0.99 1.00 0.42 0.87 0.65 1.49 11.73%
P/EPS 107.27 37.29 14.45 6.68 20.35 9.61 -38.57 -
EY 0.93 2.68 6.92 14.98 4.91 10.40 -2.59 -
DY 0.00 2.64 6.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.28 0.41 0.37 0.53 0.34 0.41 13.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 26/11/10 25/11/09 13/11/08 22/11/07 27/11/06 30/11/05 -
Price 0.60 0.59 0.61 0.45 0.89 0.50 0.48 -
P/RPS 2.95 1.32 0.98 0.38 0.94 0.69 1.33 14.19%
P/EPS 109.09 50.00 14.22 6.01 22.08 10.22 -34.29 -
EY 0.92 2.00 7.03 16.64 4.53 9.78 -2.92 -
DY 0.00 1.97 6.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.38 0.40 0.33 0.58 0.36 0.36 16.70%

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