[TRC] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -119.28%
YoY- -539.1%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 180,377 121,660 54,403 25,297 60,770 86,675 85,371 13.26%
PBT 12,569 11,506 1,873 -3,436 -372 1,904 4,602 18.21%
Tax -3,593 -3,539 962 592 -73 -3,013 -775 29.09%
NP 8,976 7,967 2,835 -2,844 -445 -1,109 3,827 15.25%
-
NP to SH 8,976 7,967 2,835 -2,844 -445 -1,109 3,827 15.25%
-
Tax Rate 28.59% 30.76% -51.36% - - 158.25% 16.84% -
Total Cost 171,401 113,693 51,568 28,141 61,215 87,784 81,544 13.16%
-
Net Worth 267,167 142,389 92,372 120,902 124,799 119,893 111,330 15.69%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 3,479 -
Div Payout % - - - - - - 90.91% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 267,167 142,389 92,372 120,902 124,799 119,893 111,330 15.69%
NOSH 189,480 142,389 92,372 92,291 91,764 70,112 69,581 18.15%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.98% 6.55% 5.21% -11.24% -0.73% -1.28% 4.48% -
ROE 3.36% 5.60% 3.07% -2.35% -0.36% -0.92% 3.44% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 95.20 85.44 58.89 27.41 66.22 123.62 122.69 -4.13%
EPS 4.73 4.58 2.69 -3.08 -0.48 -1.30 5.50 -2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.41 1.00 1.00 1.31 1.36 1.71 1.60 -2.08%
Adjusted Per Share Value based on latest NOSH - 92,291
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 37.54 25.32 11.32 5.26 12.65 18.04 17.77 13.26%
EPS 1.87 1.66 0.59 -0.59 -0.09 -0.23 0.80 15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 0.556 0.2963 0.1922 0.2516 0.2597 0.2495 0.2317 15.69%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.41 1.05 0.55 0.50 0.62 1.05 0.98 -
P/RPS 0.43 1.23 0.93 1.82 0.94 0.85 0.80 -9.82%
P/EPS 8.65 18.77 17.92 -16.23 -127.85 -66.38 17.82 -11.33%
EY 11.55 5.33 5.58 -6.16 -0.78 -1.51 5.61 12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.10 -
P/NAPS 0.29 1.05 0.55 0.38 0.46 0.61 0.61 -11.64%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 27/02/08 26/02/07 27/02/06 28/02/05 29/03/04 03/04/03 -
Price 0.50 0.85 0.82 0.50 0.63 0.95 0.71 -
P/RPS 0.53 0.99 1.39 1.82 0.95 0.77 0.58 -1.48%
P/EPS 10.55 15.19 26.72 -16.23 -129.91 -60.06 12.91 -3.30%
EY 9.47 6.58 3.74 -6.16 -0.77 -1.66 7.75 3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.04 -
P/NAPS 0.35 0.85 0.82 0.38 0.46 0.56 0.44 -3.73%

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