[TRC] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -19.1%
YoY- -43.61%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 295,994 163,061 235,911 323,866 304,695 81,642 29.36%
PBT 30,285 1,750 -2,032 9,994 15,021 11,626 21.09%
Tax -6,227 -2,723 -205 -3,032 -2,675 -3,281 13.66%
NP 24,058 -973 -2,237 6,962 12,346 8,345 23.57%
-
NP to SH 24,058 -973 -2,237 6,962 12,346 8,345 23.57%
-
Tax Rate 20.56% 155.60% - 30.34% 17.81% 28.22% -
Total Cost 271,936 164,034 238,148 316,904 292,349 73,297 29.96%
-
Net Worth 197,303 92,682 124,721 129,043 69,090 75,999 21.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 197,303 92,682 124,721 129,043 69,090 75,999 21.00%
NOSH 131,535 92,682 92,386 92,173 69,090 49,672 21.48%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.13% -0.60% -0.95% 2.15% 4.05% 10.22% -
ROE 12.19% -1.05% -1.79% 5.40% 17.87% 10.98% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 225.03 175.93 255.35 351.36 441.01 164.36 6.48%
EPS 18.29 -1.05 -2.42 7.55 17.87 16.80 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.00 1.35 1.40 1.00 1.53 -0.39%
Adjusted Per Share Value based on latest NOSH - 92,173
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 61.60 33.94 49.10 67.40 63.41 16.99 29.36%
EPS 5.01 -0.20 -0.47 1.45 2.57 1.74 23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4106 0.1929 0.2596 0.2686 0.1438 0.1582 21.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.68 0.48 0.62 0.68 0.68 0.00 -
P/RPS 0.30 0.27 0.24 0.19 0.15 0.00 -
P/EPS 3.72 -45.72 -25.61 9.00 3.81 0.00 -
EY 26.90 -2.19 -3.91 11.11 26.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.46 0.49 0.68 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 23/08/07 29/08/06 30/08/05 30/08/04 26/08/03 - -
Price 0.72 0.47 0.62 0.73 0.77 0.00 -
P/RPS 0.32 0.27 0.24 0.21 0.17 0.00 -
P/EPS 3.94 -44.77 -25.61 9.66 4.31 0.00 -
EY 25.40 -2.23 -3.91 10.35 23.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.46 0.52 0.77 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