[TRC] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 36.06%
YoY- 59.87%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 121,660 54,403 25,297 60,770 86,675 85,371 0 -
PBT 11,506 1,873 -3,436 -372 1,904 4,602 0 -
Tax -3,539 962 592 -73 -3,013 -775 0 -
NP 7,967 2,835 -2,844 -445 -1,109 3,827 0 -
-
NP to SH 7,967 2,835 -2,844 -445 -1,109 3,827 0 -
-
Tax Rate 30.76% -51.36% - - 158.25% 16.84% - -
Total Cost 113,693 51,568 28,141 61,215 87,784 81,544 0 -
-
Net Worth 142,389 92,372 120,902 124,799 119,893 111,330 0 -
Dividend
31/12/07 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
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 142,389 92,372 120,902 124,799 119,893 111,330 0 -
NOSH 142,389 92,372 92,291 91,764 70,112 69,581 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.55% 5.21% -11.24% -0.73% -1.28% 4.48% 0.00% -
ROE 5.60% 3.07% -2.35% -0.36% -0.92% 3.44% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 85.44 58.89 27.41 66.22 123.62 122.69 0.00 -
EPS 4.58 2.69 -3.08 -0.48 -1.30 5.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.00 1.31 1.36 1.71 1.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 91,764
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 25.95 11.61 5.40 12.96 18.49 18.21 0.00 -
EPS 1.70 0.60 -0.61 -0.09 -0.24 0.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.3038 0.1971 0.2579 0.2662 0.2558 0.2375 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.05 0.55 0.50 0.62 1.05 0.98 0.00 -
P/RPS 1.23 0.93 1.82 0.94 0.85 0.80 0.00 -
P/EPS 18.77 17.92 -16.23 -127.85 -66.38 17.82 0.00 -
EY 5.33 5.58 -6.16 -0.78 -1.51 5.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 1.05 0.55 0.38 0.46 0.61 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 27/02/06 28/02/05 29/03/04 03/04/03 - -
Price 0.85 0.82 0.50 0.63 0.95 0.71 0.00 -
P/RPS 0.99 1.39 1.82 0.95 0.77 0.58 0.00 -
P/EPS 15.19 26.72 -16.23 -129.91 -60.06 12.91 0.00 -
EY 6.58 3.74 -6.16 -0.77 -1.66 7.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.85 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