[TROP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -16.07%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 176,926 128,352 250,801 231,924 230,368 221,428 213,769 -11.87%
PBT 41,802 36,520 57,380 54,718 57,436 54,056 54,407 -16.15%
Tax -12,206 -9,720 -19,421 -15,213 -8,928 -7,024 -12,861 -3.43%
NP 29,596 26,800 37,959 39,505 48,508 47,032 41,546 -20.28%
-
NP to SH 25,814 26,800 29,193 32,236 38,406 47,032 41,546 -27.24%
-
Tax Rate 29.20% 26.62% 33.85% 27.80% 15.54% 12.99% 23.64% -
Total Cost 147,330 101,552 212,842 192,418 181,860 174,396 172,223 -9.91%
-
Net Worth 524,024 630,409 513,484 509,536 508,620 498,307 550,484 -3.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,426 - - - 7,789 -
Div Payout % - - 35.71% - - - 18.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 524,024 630,409 513,484 509,536 508,620 498,307 550,484 -3.23%
NOSH 258,140 304,545 260,651 259,967 259,499 258,190 259,662 -0.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.73% 20.88% 15.14% 17.03% 21.06% 21.24% 19.43% -
ROE 4.93% 4.25% 5.69% 6.33% 7.55% 9.44% 7.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 68.54 42.15 96.22 89.21 88.77 85.76 82.33 -11.53%
EPS 10.00 8.80 11.20 12.40 14.80 16.80 16.00 -26.96%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.03 2.07 1.97 1.96 1.96 1.93 2.12 -2.85%
Adjusted Per Share Value based on latest NOSH - 261,789
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.70 5.59 10.91 10.09 10.02 9.64 9.30 -11.85%
EPS 1.12 1.17 1.27 1.40 1.67 2.05 1.81 -27.44%
DPS 0.00 0.00 0.45 0.00 0.00 0.00 0.34 -
NAPS 0.228 0.2743 0.2235 0.2217 0.2213 0.2168 0.2396 -3.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.71 0.82 0.72 0.75 0.80 1.00 -
P/RPS 1.14 1.68 0.85 0.81 0.84 0.93 1.21 -3.90%
P/EPS 7.80 8.07 7.32 5.81 5.07 4.39 6.25 15.96%
EY 12.82 12.39 13.66 17.22 19.73 22.77 16.00 -13.76%
DY 0.00 0.00 4.88 0.00 0.00 0.00 3.00 -
P/NAPS 0.38 0.34 0.42 0.37 0.38 0.41 0.47 -13.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 31/05/06 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 -
Price 0.74 0.80 0.79 0.80 0.77 0.80 1.04 -
P/RPS 1.08 1.90 0.82 0.90 0.87 0.93 1.26 -9.79%
P/EPS 7.40 9.09 7.05 6.45 5.20 4.39 6.50 9.05%
EY 13.51 11.00 14.18 15.50 19.22 22.77 15.38 -8.30%
DY 0.00 0.00 5.06 0.00 0.00 0.00 2.88 -
P/NAPS 0.36 0.39 0.40 0.41 0.39 0.41 0.49 -18.62%

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