[TROP] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 234.05%
YoY- -77.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 230,700 292,258 253,780 256,196 233,488 311,777 279,001 -11.91%
PBT 79,920 53,394 31,981 30,640 26,408 72,115 85,677 -4.53%
Tax -5,744 -5,725 -14,213 -15,414 -13,824 -12,652 -16,148 -49.82%
NP 74,176 47,669 17,768 15,226 12,584 59,463 69,529 4.41%
-
NP to SH 72,540 43,252 11,552 6,200 1,856 50,512 61,885 11.18%
-
Tax Rate 7.19% 10.72% 44.44% 50.31% 52.35% 17.54% 18.85% -
Total Cost 156,524 244,589 236,012 240,970 220,904 252,314 209,472 -17.66%
-
Net Worth 918,112 899,276 866,399 837,000 890,879 496,037 679,355 22.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 22,709 - - - 8,043 10,371 -
Div Payout % - 52.50% - - - 15.92% 16.76% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 918,112 899,276 866,399 837,000 890,879 496,037 679,355 22.25%
NOSH 454,511 454,180 456,000 442,857 463,999 268,128 259,296 45.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 32.15% 16.31% 7.00% 5.94% 5.39% 19.07% 24.92% -
ROE 7.90% 4.81% 1.33% 0.74% 0.21% 10.18% 9.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 50.76 64.35 55.65 57.85 50.32 116.28 107.60 -39.42%
EPS 15.96 9.52 2.53 1.40 0.40 18.84 23.87 -23.55%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 2.02 1.98 1.90 1.89 1.92 1.85 2.62 -15.93%
Adjusted Per Share Value based on latest NOSH - 439,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.04 12.72 11.04 11.15 10.16 13.57 12.14 -11.90%
EPS 3.16 1.88 0.50 0.27 0.08 2.20 2.69 11.34%
DPS 0.00 0.99 0.00 0.00 0.00 0.35 0.45 -
NAPS 0.3995 0.3913 0.377 0.3642 0.3877 0.2159 0.2956 22.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.10 1.03 1.03 1.09 0.95 0.99 1.20 -
P/RPS 2.17 1.60 1.85 1.88 1.89 0.85 1.12 55.47%
P/EPS 6.89 10.82 40.66 77.86 237.50 5.26 5.03 23.36%
EY 14.51 9.25 2.46 1.28 0.42 19.03 19.89 -18.97%
DY 0.00 4.85 0.00 0.00 0.00 3.03 3.33 -
P/NAPS 0.54 0.52 0.54 0.58 0.49 0.54 0.46 11.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 -
Price 1.16 1.14 1.06 1.05 1.07 0.88 1.04 -
P/RPS 2.29 1.77 1.90 1.82 2.13 0.76 0.97 77.39%
P/EPS 7.27 11.97 41.84 75.00 267.50 4.67 4.36 40.65%
EY 13.76 8.35 2.39 1.33 0.37 21.41 22.95 -28.91%
DY 0.00 4.39 0.00 0.00 0.00 3.41 3.85 -
P/NAPS 0.57 0.58 0.56 0.56 0.56 0.48 0.40 26.65%

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