[TRC] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 48.22%
YoY- 181.02%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 86,647 72,676 180,377 121,660 54,403 25,297 60,770 6.08%
PBT 4,567 -797 12,569 11,506 1,873 -3,436 -372 -
Tax -1,170 -1,646 -3,593 -3,539 962 592 -73 58.75%
NP 3,397 -2,443 8,976 7,967 2,835 -2,844 -445 -
-
NP to SH 3,397 -2,443 8,976 7,967 2,835 -2,844 -445 -
-
Tax Rate 25.62% - 28.59% 30.76% -51.36% - - -
Total Cost 83,250 75,119 171,401 113,693 51,568 28,141 61,215 5.25%
-
Net Worth 189,644 286,228 267,167 142,389 92,372 120,902 124,799 7.21%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 189,644 286,228 267,167 142,389 92,372 120,902 124,799 7.21%
NOSH 189,644 189,555 189,480 142,389 92,372 92,291 91,764 12.85%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.92% -3.36% 4.98% 6.55% 5.21% -11.24% -0.73% -
ROE 1.79% -0.85% 3.36% 5.60% 3.07% -2.35% -0.36% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.69 38.34 95.20 85.44 58.89 27.41 66.22 -5.99%
EPS 0.73 -1.29 4.73 4.58 2.69 -3.08 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.41 1.00 1.00 1.31 1.36 -4.99%
Adjusted Per Share Value based on latest NOSH - 142,389
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.03 15.13 37.54 25.32 11.32 5.26 12.65 6.08%
EPS 0.71 -0.51 1.87 1.66 0.59 -0.59 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3947 0.5957 0.556 0.2963 0.1922 0.2516 0.2597 7.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.57 0.58 0.41 1.05 0.55 0.50 0.62 -
P/RPS 1.25 1.51 0.43 1.23 0.93 1.82 0.94 4.86%
P/EPS 31.82 -45.00 8.65 18.77 17.92 -16.23 -127.85 -
EY 3.14 -2.22 11.55 5.33 5.58 -6.16 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.29 1.05 0.55 0.38 0.46 3.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 24/02/09 27/02/08 26/02/07 27/02/06 28/02/05 -
Price 0.56 0.56 0.50 0.85 0.82 0.50 0.63 -
P/RPS 1.23 1.46 0.53 0.99 1.39 1.82 0.95 4.39%
P/EPS 31.26 -43.45 10.55 15.19 26.72 -16.23 -129.91 -
EY 3.20 -2.30 9.47 6.58 3.74 -6.16 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.37 0.35 0.85 0.82 0.38 0.46 3.33%

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