[TROP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 86.32%
YoY- -81.33%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 256,676 230,700 292,258 253,780 256,196 233,488 311,777 -12.19%
PBT 90,736 79,920 53,394 31,981 30,640 26,408 72,115 16.59%
Tax -8,466 -5,744 -5,725 -14,213 -15,414 -13,824 -12,652 -23.55%
NP 82,270 74,176 47,669 17,768 15,226 12,584 59,463 24.23%
-
NP to SH 77,782 72,540 43,252 11,552 6,200 1,856 50,512 33.45%
-
Tax Rate 9.33% 7.19% 10.72% 44.44% 50.31% 52.35% 17.54% -
Total Cost 174,406 156,524 244,589 236,012 240,970 220,904 252,314 -21.87%
-
Net Worth 937,022 918,112 899,276 866,399 837,000 890,879 496,037 52.99%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 22,709 - - - 8,043 -
Div Payout % - - 52.50% - - - 15.92% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 937,022 918,112 899,276 866,399 837,000 890,879 496,037 52.99%
NOSH 454,865 454,511 454,180 456,000 442,857 463,999 268,128 42.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 32.05% 32.15% 16.31% 7.00% 5.94% 5.39% 19.07% -
ROE 8.30% 7.90% 4.81% 1.33% 0.74% 0.21% 10.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.43 50.76 64.35 55.65 57.85 50.32 116.28 -38.32%
EPS 17.10 15.96 9.52 2.53 1.40 0.40 18.84 -6.27%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.06 2.02 1.98 1.90 1.89 1.92 1.85 7.45%
Adjusted Per Share Value based on latest NOSH - 463,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.21 9.18 11.62 10.09 10.19 9.29 12.40 -12.18%
EPS 3.09 2.89 1.72 0.46 0.25 0.07 2.01 33.30%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.32 -
NAPS 0.3727 0.3652 0.3577 0.3446 0.3329 0.3543 0.1973 52.98%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.56 1.10 1.03 1.03 1.09 0.95 0.99 -
P/RPS 2.76 2.17 1.60 1.85 1.88 1.89 0.85 119.75%
P/EPS 9.12 6.89 10.82 40.66 77.86 237.50 5.26 44.46%
EY 10.96 14.51 9.25 2.46 1.28 0.42 19.03 -30.84%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.03 -
P/NAPS 0.76 0.54 0.52 0.54 0.58 0.49 0.54 25.66%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 -
Price 1.47 1.16 1.14 1.06 1.05 1.07 0.88 -
P/RPS 2.61 2.29 1.77 1.90 1.82 2.13 0.76 128.13%
P/EPS 8.60 7.27 11.97 41.84 75.00 267.50 4.67 50.40%
EY 11.63 13.76 8.35 2.39 1.33 0.37 21.41 -33.49%
DY 0.00 0.00 4.39 0.00 0.00 0.00 3.41 -
P/NAPS 0.71 0.57 0.58 0.56 0.56 0.56 0.48 29.91%

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