[TRC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -116.1%
YoY- -128.98%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 54,403 25,297 60,770 86,675 85,371 0 -
PBT 1,873 -3,436 -372 1,904 4,602 0 -
Tax 962 592 -73 -3,013 -775 0 -
NP 2,835 -2,844 -445 -1,109 3,827 0 -
-
NP to SH 2,835 -2,844 -445 -1,109 3,827 0 -
-
Tax Rate -51.36% - - 158.25% 16.84% - -
Total Cost 51,568 28,141 61,215 87,784 81,544 0 -
-
Net Worth 92,372 120,902 124,799 119,893 111,330 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 3,479 - -
Div Payout % - - - - 90.91% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 92,372 120,902 124,799 119,893 111,330 0 -
NOSH 92,372 92,291 91,764 70,112 69,581 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.21% -11.24% -0.73% -1.28% 4.48% 0.00% -
ROE 3.07% -2.35% -0.36% -0.92% 3.44% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 58.89 27.41 66.22 123.62 122.69 0.00 -
EPS 2.69 -3.08 -0.48 -1.30 5.50 0.00 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.31 1.36 1.71 1.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,112
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.32 5.26 12.65 18.04 17.77 0.00 -
EPS 0.59 -0.59 -0.09 -0.23 0.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 0.1922 0.2516 0.2597 0.2495 0.2317 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.55 0.50 0.62 1.05 0.98 0.00 -
P/RPS 0.93 1.82 0.94 0.85 0.80 0.00 -
P/EPS 17.92 -16.23 -127.85 -66.38 17.82 0.00 -
EY 5.58 -6.16 -0.78 -1.51 5.61 0.00 -
DY 0.00 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.55 0.38 0.46 0.61 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/07 27/02/06 28/02/05 29/03/04 03/04/03 - -
Price 0.82 0.50 0.63 0.95 0.71 0.00 -
P/RPS 1.39 1.82 0.95 0.77 0.58 0.00 -
P/EPS 26.72 -16.23 -129.91 -60.06 12.91 0.00 -
EY 3.74 -6.16 -0.77 -1.66 7.75 0.00 -
DY 0.00 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.82 0.38 0.46 0.56 0.44 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