[TROP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 255.04%
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 154,460 102,622 83,788 182,800 165,150 187,704 124,152 15.62%
PBT 50,982 50,230 55,916 29,040 10,440 21,840 20,128 85.49%
Tax -17,133 -13,850 -13,404 -11,785 -5,580 -5,310 -3,404 192.83%
NP 33,849 36,380 42,512 17,255 4,860 16,530 16,724 59.80%
-
NP to SH 33,849 36,380 42,512 17,255 4,860 16,530 16,724 59.80%
-
Tax Rate 33.61% 27.57% 23.97% 40.58% 53.45% 24.31% 16.91% -
Total Cost 120,610 66,242 41,276 165,545 160,290 171,174 107,428 7.99%
-
Net Worth 487,015 470,341 461,410 454,904 440,003 441,660 444,231 6.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,908 - - - - - - -
Div Payout % 20.41% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 487,015 470,341 461,410 454,904 440,003 441,660 444,231 6.30%
NOSH 259,051 259,857 259,219 261,439 260,357 258,281 261,312 -0.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.91% 35.45% 50.74% 9.44% 2.94% 8.81% 13.47% -
ROE 6.95% 7.73% 9.21% 3.79% 1.10% 3.74% 3.76% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 59.63 39.49 32.32 69.92 63.43 72.67 47.51 16.30%
EPS 13.07 14.00 16.40 6.60 1.87 6.40 6.40 60.75%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.81 1.78 1.74 1.69 1.71 1.70 6.92%
Adjusted Per Share Value based on latest NOSH - 261,730
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.17 4.10 3.34 7.30 6.59 7.49 4.96 15.61%
EPS 1.35 1.45 1.70 0.69 0.19 0.66 0.67 59.32%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1944 0.1877 0.1842 0.1816 0.1756 0.1763 0.1773 6.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 0.87 0.89 0.90 0.82 0.70 0.71 -
P/RPS 1.51 2.20 2.75 1.29 1.29 0.96 1.49 0.89%
P/EPS 6.89 6.21 5.43 13.64 43.93 10.94 11.09 -27.12%
EY 14.52 16.09 18.43 7.33 2.28 9.14 9.01 37.33%
DY 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.50 0.52 0.49 0.41 0.42 9.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 23/05/03 -
Price 0.95 0.87 0.85 0.95 0.88 0.86 0.77 -
P/RPS 1.59 2.20 2.63 1.36 1.39 1.18 1.62 -1.23%
P/EPS 7.27 6.21 5.18 14.39 47.14 13.44 12.03 -28.45%
EY 13.75 16.09 19.29 6.95 2.12 7.44 8.31 39.76%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.48 0.55 0.52 0.50 0.45 8.67%

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