[TRC] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -183.88%
YoY- -132.13%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 583,837 295,994 163,061 235,911 323,866 304,695 81,642 38.76%
PBT 49,562 30,285 1,750 -2,032 9,994 15,021 11,626 27.30%
Tax -13,633 -6,227 -2,723 -205 -3,032 -2,675 -3,281 26.76%
NP 35,929 24,058 -973 -2,237 6,962 12,346 8,345 27.51%
-
NP to SH 35,929 24,058 -973 -2,237 6,962 12,346 8,345 27.51%
-
Tax Rate 27.51% 20.56% 155.60% - 30.34% 17.81% 28.22% -
Total Cost 547,908 271,936 164,034 238,148 316,904 292,349 73,297 39.78%
-
Net Worth 232,609 197,303 92,682 124,721 129,043 69,090 75,999 20.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,589 - - - - - - -
Div Payout % 26.69% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 232,609 197,303 92,682 124,721 129,043 69,090 75,999 20.47%
NOSH 150,070 131,535 92,682 92,386 92,173 69,090 49,672 20.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.15% 8.13% -0.60% -0.95% 2.15% 4.05% 10.22% -
ROE 15.45% 12.19% -1.05% -1.79% 5.40% 17.87% 10.98% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 389.04 225.03 175.93 255.35 351.36 441.01 164.36 15.42%
EPS 23.94 18.29 -1.05 -2.42 7.55 17.87 16.80 6.07%
DPS 6.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.50 1.00 1.35 1.40 1.00 1.53 0.21%
Adjusted Per Share Value based on latest NOSH - 92,386
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 121.51 61.60 33.94 49.10 67.40 63.41 16.99 38.76%
EPS 7.48 5.01 -0.20 -0.47 1.45 2.57 1.74 27.48%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4841 0.4106 0.1929 0.2596 0.2686 0.1438 0.1582 20.47%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.67 0.68 0.48 0.62 0.68 0.68 0.00 -
P/RPS 0.17 0.30 0.27 0.24 0.19 0.15 0.00 -
P/EPS 2.80 3.72 -45.72 -25.61 9.00 3.81 0.00 -
EY 35.73 26.90 -2.19 -3.91 11.11 26.28 0.00 -
DY 9.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.46 0.49 0.68 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 23/08/07 29/08/06 30/08/05 30/08/04 26/08/03 - -
Price 0.56 0.72 0.47 0.62 0.73 0.77 0.00 -
P/RPS 0.14 0.32 0.27 0.24 0.21 0.17 0.00 -
P/EPS 2.34 3.94 -44.77 -25.61 9.66 4.31 0.00 -
EY 42.75 25.40 -2.23 -3.91 10.35 23.21 0.00 -
DY 11.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 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