[TRC] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -130.07%
YoY- -127.22%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 198,612 104,155 86,647 72,676 180,377 121,660 54,403 24.06%
PBT 7,861 856 4,567 -797 12,569 11,506 1,873 26.97%
Tax -3,646 481 -1,170 -1,646 -3,593 -3,539 962 -
NP 4,215 1,337 3,397 -2,443 8,976 7,967 2,835 6.82%
-
NP to SH 4,215 1,337 3,397 -2,443 8,976 7,967 2,835 6.82%
-
Tax Rate 46.38% -56.19% 25.62% - 28.59% 30.76% -51.36% -
Total Cost 194,397 102,818 83,250 75,119 171,401 113,693 51,568 24.72%
-
Net Worth 312,573 306,960 189,644 286,228 267,167 142,389 92,372 22.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 312,573 306,960 189,644 286,228 267,167 142,389 92,372 22.50%
NOSH 473,595 465,090 189,644 189,555 189,480 142,389 92,372 31.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.12% 1.28% 3.92% -3.36% 4.98% 6.55% 5.21% -
ROE 1.35% 0.44% 1.79% -0.85% 3.36% 5.60% 3.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.94 22.39 45.69 38.34 95.20 85.44 58.89 -5.49%
EPS 0.89 0.55 0.73 -1.29 4.73 4.58 2.69 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 1.00 1.51 1.41 1.00 1.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 189,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.33 21.68 18.03 15.13 37.54 25.32 11.32 24.06%
EPS 0.88 0.28 0.71 -0.51 1.87 1.66 0.59 6.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 0.6388 0.3947 0.5957 0.556 0.2963 0.1922 22.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.57 0.63 0.57 0.58 0.41 1.05 0.55 -
P/RPS 1.36 2.81 1.25 1.51 0.43 1.23 0.93 6.53%
P/EPS 64.04 219.15 31.82 -45.00 8.65 18.77 17.92 23.62%
EY 1.56 0.46 3.14 -2.22 11.55 5.33 5.58 -19.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.57 0.38 0.29 1.05 0.55 7.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 24/02/09 27/02/08 26/02/07 -
Price 0.53 0.71 0.56 0.56 0.50 0.85 0.82 -
P/RPS 1.26 3.17 1.23 1.46 0.53 0.99 1.39 -1.62%
P/EPS 59.55 246.98 31.26 -43.45 10.55 15.19 26.72 14.27%
EY 1.68 0.40 3.20 -2.30 9.47 6.58 3.74 -12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.08 0.56 0.37 0.35 0.85 0.82 -0.41%

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