[TROP] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -584.24%
YoY- -177.09%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 893,192 869,720 807,950 871,016 962,128 1,059,055 936,490 -3.10%
PBT -142,008 -35,225 -74,069 -48,294 77,368 238,704 153,517 -
Tax 41,028 5,152 14,301 34,196 -43,868 -91,420 -71,045 -
NP -100,980 -30,073 -59,768 -14,098 33,500 147,284 82,472 -
-
NP to SH -133,576 -52,171 -80,146 -45,402 9,376 92,034 58,605 -
-
Tax Rate - - - - 56.70% 38.30% 46.28% -
Total Cost 994,172 899,793 867,718 885,114 928,628 911,771 854,018 10.67%
-
Net Worth 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 -2.40%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 -2.40%
NOSH 1,544,425 1,472,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 3.33%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -11.31% -3.46% -7.40% -1.62% 3.48% 13.91% 8.81% -
ROE -2.95% -1.13% -1.73% -0.97% 0.20% 1.99% 1.25% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 59.52 60.27 55.86 59.94 66.01 73.71 65.96 -6.62%
EPS -8.92 -3.60 -5.53 -3.12 0.64 6.42 4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.21 3.21 3.22 3.23 3.22 3.31 -5.93%
Adjusted Per Share Value based on latest NOSH - 1,470,425
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 35.65 34.72 32.25 34.77 38.40 42.27 37.38 -3.11%
EPS -5.33 -2.08 -3.20 -1.81 0.37 3.67 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8089 1.849 1.8532 1.8677 1.8792 1.8468 1.876 -2.40%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.02 1.06 1.04 0.88 0.865 0.85 0.83 -
P/RPS 1.71 1.76 1.86 1.47 1.31 1.15 1.26 22.60%
P/EPS -11.46 -29.32 -18.77 -28.16 134.47 13.27 20.11 -
EY -8.73 -3.41 -5.33 -3.55 0.74 7.54 4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.32 0.27 0.27 0.26 0.25 22.77%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 30/11/21 28/09/21 19/05/21 25/03/21 20/11/20 -
Price 0.975 1.03 1.06 1.02 0.89 0.885 0.84 -
P/RPS 1.64 1.71 1.90 1.70 1.35 1.20 1.27 18.60%
P/EPS -10.95 -28.49 -19.13 -32.65 138.36 13.82 20.35 -
EY -9.13 -3.51 -5.23 -3.06 0.72 7.24 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.32 0.28 0.27 0.25 17.90%

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