[TRC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -26.87%
YoY- -355.54%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 681,946 354,964 196,571 177,241 330,344 304,767 167,265 26.36%
PBT 60,297 32,105 7,804 -1,746 2,655 15,829 17,730 22.60%
Tax -15,669 -7,190 -2,962 -1,092 -3,278 -1,869 -4,110 24.96%
NP 44,628 24,915 4,842 -2,838 -623 13,960 13,620 21.85%
-
NP to SH 44,628 24,915 4,842 -2,838 -623 13,960 13,620 21.85%
-
Tax Rate 25.99% 22.40% 37.95% - 123.47% 11.81% 23.18% -
Total Cost 637,318 330,049 191,729 180,079 330,967 290,807 153,645 26.72%
-
Net Worth 255,549 133,374 92,392 123,215 127,136 70,295 57,355 28.24%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 23,193 - - - - - - -
Div Payout % 51.97% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 255,549 133,374 92,392 123,215 127,136 70,295 57,355 28.24%
NOSH 187,903 133,374 92,392 92,642 92,800 70,295 57,355 21.84%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.54% 7.02% 2.46% -1.60% -0.19% 4.58% 8.14% -
ROE 17.46% 18.68% 5.24% -2.30% -0.49% 19.86% 23.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 362.92 266.14 212.76 191.32 355.97 433.55 291.63 3.70%
EPS 23.75 18.68 5.24 -3.06 -0.67 19.86 23.75 0.00%
DPS 12.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 1.00 1.33 1.37 1.00 1.00 5.25%
Adjusted Per Share Value based on latest NOSH - 92,642
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 141.93 73.87 40.91 36.89 68.75 63.43 34.81 26.36%
EPS 9.29 5.19 1.01 -0.59 -0.13 2.91 2.83 21.88%
DPS 4.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5318 0.2776 0.1923 0.2564 0.2646 0.1463 0.1194 28.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.82 0.47 0.54 0.71 0.95 0.88 -
P/RPS 0.14 0.31 0.22 0.28 0.20 0.22 0.30 -11.91%
P/EPS 2.11 4.39 8.97 -17.63 -105.76 4.78 3.71 -8.96%
EY 47.50 22.78 11.15 -5.67 -0.95 20.90 26.98 9.87%
DY 24.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.82 0.47 0.41 0.52 0.95 0.88 -13.43%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 22/11/07 27/11/06 30/11/05 30/11/04 18/11/03 - -
Price 0.45 0.89 0.50 0.48 0.65 1.16 0.00 -
P/RPS 0.12 0.33 0.24 0.25 0.18 0.27 0.00 -
P/EPS 1.89 4.76 9.54 -15.67 -96.82 5.84 0.00 -
EY 52.78 20.99 10.48 -6.38 -1.03 17.12 0.00 -
DY 27.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.89 0.50 0.36 0.47 1.16 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