[TROP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 120.78%
YoY- 396.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 256,196 233,488 311,777 279,001 223,840 179,132 244,090 3.28%
PBT 30,640 26,408 72,115 85,677 46,054 63,524 76,681 -45.84%
Tax -15,414 -13,824 -12,652 -16,148 -12,272 -18,564 -25,596 -28.75%
NP 15,226 12,584 59,463 69,529 33,782 44,960 51,085 -55.47%
-
NP to SH 6,200 1,856 50,512 61,885 28,030 38,268 34,436 -68.21%
-
Tax Rate 50.31% 52.35% 17.54% 18.85% 26.65% 29.22% 33.38% -
Total Cost 240,970 220,904 252,314 209,472 190,058 134,172 193,005 15.99%
-
Net Worth 837,000 890,879 496,037 679,355 648,842 641,247 633,681 20.44%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 8,043 10,371 - - 5,172 -
Div Payout % - - 15.92% 16.76% - - 15.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 837,000 890,879 496,037 679,355 648,842 641,247 633,681 20.44%
NOSH 442,857 463,999 268,128 259,296 259,537 258,567 258,645 43.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.94% 5.39% 19.07% 24.92% 15.09% 25.10% 20.93% -
ROE 0.74% 0.21% 10.18% 9.11% 4.32% 5.97% 5.43% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.85 50.32 116.28 107.60 86.25 69.28 94.37 -27.90%
EPS 1.40 0.40 18.84 23.87 10.80 14.80 13.26 -77.75%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 2.00 -
NAPS 1.89 1.92 1.85 2.62 2.50 2.48 2.45 -15.92%
Adjusted Per Share Value based on latest NOSH - 259,192
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.19 9.29 12.40 11.10 8.90 7.12 9.71 3.27%
EPS 0.25 0.07 2.01 2.46 1.11 1.52 1.37 -67.92%
DPS 0.00 0.00 0.32 0.41 0.00 0.00 0.21 -
NAPS 0.3329 0.3543 0.1973 0.2702 0.2581 0.255 0.252 20.45%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.09 0.95 0.99 1.20 1.01 0.88 0.95 -
P/RPS 1.88 1.89 0.85 1.12 1.17 1.27 1.01 51.49%
P/EPS 77.86 237.50 5.26 5.03 9.35 5.95 7.14 393.90%
EY 1.28 0.42 19.03 19.89 10.69 16.82 14.01 -79.80%
DY 0.00 0.00 3.03 3.33 0.00 0.00 2.11 -
P/NAPS 0.58 0.49 0.54 0.46 0.40 0.35 0.39 30.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 21/05/09 25/02/09 -
Price 1.05 1.07 0.88 1.04 1.14 1.02 1.00 -
P/RPS 1.82 2.13 0.76 0.97 1.32 1.47 1.06 43.52%
P/EPS 75.00 267.50 4.67 4.36 10.56 6.89 7.51 365.70%
EY 1.33 0.37 21.41 22.95 9.47 14.51 13.31 -78.55%
DY 0.00 0.00 3.41 3.85 0.00 0.00 2.00 -
P/NAPS 0.56 0.56 0.48 0.40 0.46 0.41 0.41 23.17%

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