[TROP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -18.34%
YoY- 5.57%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 128,352 250,801 231,924 230,368 221,428 213,769 154,460 -11.62%
PBT 36,520 57,380 54,718 57,436 54,056 54,407 50,982 -19.95%
Tax -9,720 -19,421 -15,213 -8,928 -7,024 -12,861 -17,133 -31.49%
NP 26,800 37,959 39,505 48,508 47,032 41,546 33,849 -14.42%
-
NP to SH 26,800 29,193 32,236 38,406 47,032 41,546 33,849 -14.42%
-
Tax Rate 26.62% 33.85% 27.80% 15.54% 12.99% 23.64% 33.61% -
Total Cost 101,552 212,842 192,418 181,860 174,396 172,223 120,610 -10.84%
-
Net Worth 630,409 513,484 509,536 508,620 498,307 550,484 487,015 18.79%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 10,426 - - - 7,789 6,908 -
Div Payout % - 35.71% - - - 18.75% 20.41% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 630,409 513,484 509,536 508,620 498,307 550,484 487,015 18.79%
NOSH 304,545 260,651 259,967 259,499 258,190 259,662 259,051 11.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.88% 15.14% 17.03% 21.06% 21.24% 19.43% 21.91% -
ROE 4.25% 5.69% 6.33% 7.55% 9.44% 7.55% 6.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.15 96.22 89.21 88.77 85.76 82.33 59.63 -20.66%
EPS 8.80 11.20 12.40 14.80 16.80 16.00 13.07 -23.19%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 2.67 -
NAPS 2.07 1.97 1.96 1.96 1.93 2.12 1.88 6.63%
Adjusted Per Share Value based on latest NOSH - 261,218
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.59 10.91 10.09 10.02 9.64 9.30 6.72 -11.56%
EPS 1.17 1.27 1.40 1.67 2.05 1.81 1.47 -14.12%
DPS 0.00 0.45 0.00 0.00 0.00 0.34 0.30 -
NAPS 0.2743 0.2235 0.2217 0.2213 0.2168 0.2396 0.2119 18.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.82 0.72 0.75 0.80 1.00 0.90 -
P/RPS 1.68 0.85 0.81 0.84 0.93 1.21 1.51 7.37%
P/EPS 8.07 7.32 5.81 5.07 4.39 6.25 6.89 11.12%
EY 12.39 13.66 17.22 19.73 22.77 16.00 14.52 -10.04%
DY 0.00 4.88 0.00 0.00 0.00 3.00 2.96 -
P/NAPS 0.34 0.42 0.37 0.38 0.41 0.47 0.48 -20.55%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 09/11/04 -
Price 0.80 0.79 0.80 0.77 0.80 1.04 0.95 -
P/RPS 1.90 0.82 0.90 0.87 0.93 1.26 1.59 12.62%
P/EPS 9.09 7.05 6.45 5.20 4.39 6.50 7.27 16.07%
EY 11.00 14.18 15.50 19.22 22.77 15.38 13.75 -13.83%
DY 0.00 5.06 0.00 0.00 0.00 2.88 2.81 -
P/NAPS 0.39 0.40 0.41 0.39 0.41 0.49 0.51 -16.38%

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