[TROP] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -55.11%
YoY- 45.82%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 205,914 217,470 191,204 141,400 162,830 177,112 188,816 5.94%
PBT -56,656 -44,156 -129,812 18,088 34,569 65,692 124,844 -
Tax -12,794 44,156 129,812 -2,738 -373 -5,396 -8,372 32.63%
NP -69,450 0 0 15,350 34,196 60,296 116,472 -
-
NP to SH -69,450 -55,210 -139,344 15,350 34,196 60,296 116,472 -
-
Tax Rate - - - 15.14% 1.08% 8.21% 6.71% -
Total Cost 275,365 217,470 191,204 126,050 128,634 116,816 72,344 143.58%
-
Net Worth 494,956 520,849 493,943 528,144 564,752 571,772 571,941 -9.17%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 494,956 520,849 493,943 528,144 564,752 571,772 571,941 -9.17%
NOSH 259,139 260,424 259,970 260,169 259,060 259,896 259,973 -0.21%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -33.73% 0.00% 0.00% 10.86% 21.00% 34.04% 61.69% -
ROE -14.03% -10.60% -28.21% 2.91% 6.06% 10.55% 20.36% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 79.46 83.51 73.55 54.35 62.85 68.15 72.63 6.16%
EPS -26.80 -21.20 -53.60 5.90 13.20 23.20 44.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.00 1.90 2.03 2.18 2.20 2.20 -8.98%
Adjusted Per Share Value based on latest NOSH - 257,425
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.19 8.65 7.60 5.62 6.48 7.04 7.51 5.94%
EPS -2.76 -2.20 -5.54 0.61 1.36 2.40 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.2072 0.1965 0.2101 0.2246 0.2274 0.2275 -9.17%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.77 0.89 1.08 1.00 0.80 0.90 0.88 -
P/RPS 0.97 1.07 1.47 1.84 1.27 1.32 1.21 -13.69%
P/EPS -2.87 -4.20 -2.01 16.95 6.06 3.88 1.96 -
EY -34.81 -23.82 -49.63 5.90 16.50 25.78 50.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.57 0.49 0.37 0.41 0.40 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 20/08/02 24/05/02 27/02/02 29/11/01 27/08/01 30/05/01 -
Price 0.78 0.82 1.11 1.05 1.06 1.08 0.89 -
P/RPS 0.98 0.98 1.51 1.93 1.69 1.58 1.23 -14.04%
P/EPS -2.91 -3.87 -2.07 17.80 8.03 4.66 1.99 -
EY -34.36 -25.85 -48.29 5.62 12.45 21.48 50.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.58 0.52 0.49 0.49 0.40 1.65%

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