[TRC] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 35.39%
YoY- 757.62%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 462,383 783,504 486,540 241,905 155,050 272,411 325,534 6.02%
PBT 31,491 57,896 49,173 18,847 -1,030 -398 12,950 15.95%
Tax -11,258 -14,124 -13,660 -4,603 -1,136 -390 -4,344 17.19%
NP 20,233 43,772 35,513 14,244 -2,166 -788 8,606 15.30%
-
NP to SH 20,233 43,772 35,513 14,244 -2,166 -788 8,606 15.30%
-
Tax Rate 35.75% 24.40% 27.78% 24.42% - - 33.54% -
Total Cost 442,150 739,732 451,027 227,661 157,216 273,199 316,928 5.70%
-
Net Worth 290,034 276,989 236,185 179,235 92,317 124,154 115,342 16.60%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,518 23,193 - - - - - -
Div Payout % 37.16% 52.99% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 290,034 276,989 236,185 179,235 92,317 124,154 115,342 16.60%
NOSH 189,565 189,718 140,586 121,928 92,317 91,290 68,249 18.55%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.38% 5.59% 7.30% 5.89% -1.40% -0.29% 2.64% -
ROE 6.98% 15.80% 15.04% 7.95% -2.35% -0.63% 7.46% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 243.92 412.98 346.08 198.40 167.95 298.40 476.97 -10.57%
EPS 10.67 23.07 25.26 11.68 -2.35 -0.86 12.61 -2.74%
DPS 3.97 12.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.46 1.68 1.47 1.00 1.36 1.69 -1.64%
Adjusted Per Share Value based on latest NOSH - 121,928
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 96.23 163.06 101.26 50.34 32.27 56.69 67.75 6.02%
EPS 4.21 9.11 7.39 2.96 -0.45 -0.16 1.79 15.31%
DPS 1.56 4.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.5765 0.4915 0.373 0.1921 0.2584 0.24 16.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.48 0.43 0.71 0.65 0.50 0.62 0.94 -
P/RPS 0.20 0.10 0.21 0.33 0.30 0.21 0.20 0.00%
P/EPS 4.50 1.86 2.81 5.56 -21.31 -71.83 7.45 -8.05%
EY 22.24 53.66 35.58 17.97 -4.69 -1.39 13.41 8.79%
DY 8.27 28.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.42 0.44 0.50 0.46 0.56 -9.38%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 27/05/08 22/05/07 30/05/06 18/05/05 27/05/04 -
Price 0.46 0.54 0.75 0.67 0.50 0.63 0.79 -
P/RPS 0.19 0.13 0.22 0.34 0.30 0.21 0.17 1.87%
P/EPS 4.31 2.34 2.97 5.74 -21.31 -72.99 6.27 -6.05%
EY 23.20 42.73 33.68 17.44 -4.69 -1.37 15.96 6.42%
DY 8.63 22.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.45 0.46 0.50 0.46 0.47 -7.20%

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