[TROP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 87.49%
YoY- 60.54%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 252,675 1,475,503 1,030,823 667,384 305,252 630,363 396,001 -25.90%
PBT 17,321 503,648 178,473 129,126 66,789 224,944 159,794 -77.29%
Tax 2,353 -125,276 -59,828 -40,148 -24,529 -44,413 -42,883 -
NP 19,674 378,372 118,645 88,978 42,260 180,531 116,911 -69.55%
-
NP to SH 7,827 362,308 105,855 82,135 43,807 171,057 108,989 -82.75%
-
Tax Rate -13.58% 24.87% 33.52% 31.09% 36.73% 19.74% 26.84% -
Total Cost 233,001 1,097,131 912,178 578,406 262,992 449,832 279,090 -11.34%
-
Net Worth 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 22.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 47,519 - - - 33,702 - -
Div Payout % - 13.12% - - - 19.70% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 22.54%
NOSH 1,185,909 1,055,983 922,885 843,275 796,490 526,598 460,257 88.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.79% 25.64% 11.51% 13.33% 13.84% 28.64% 29.52% -
ROE 0.35% 14.79% 5.41% 3.98% 2.17% 12.26% 6.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.31 139.73 111.70 79.14 38.32 119.70 86.04 -60.59%
EPS 0.66 34.31 11.47 9.74 5.50 32.48 23.68 -90.82%
DPS 0.00 4.50 0.00 0.00 0.00 6.40 0.00 -
NAPS 1.90 2.32 2.12 2.45 2.54 2.65 3.61 -34.83%
Adjusted Per Share Value based on latest NOSH - 889,280
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.09 58.90 41.15 26.64 12.18 25.16 15.81 -25.89%
EPS 0.31 14.46 4.23 3.28 1.75 6.83 4.35 -82.83%
DPS 0.00 1.90 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.8994 0.9779 0.781 0.8247 0.8075 0.557 0.6632 22.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.57 1.22 1.51 1.89 1.54 1.03 1.02 -
P/RPS 7.37 0.87 1.35 2.39 4.02 0.86 1.19 237.62%
P/EPS 237.88 3.56 13.16 19.40 28.00 3.17 4.31 1353.16%
EY 0.42 28.12 7.60 5.15 3.57 31.54 23.22 -93.12%
DY 0.00 3.69 0.00 0.00 0.00 6.21 0.00 -
P/NAPS 0.83 0.53 0.71 0.77 0.61 0.39 0.28 106.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 09/05/14 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 -
Price 1.59 1.30 1.34 1.66 1.92 1.37 1.04 -
P/RPS 7.46 0.93 1.20 2.10 5.01 1.14 1.21 236.60%
P/EPS 240.91 3.79 11.68 17.04 34.91 4.22 4.39 1347.61%
EY 0.42 26.39 8.56 5.87 2.86 23.71 22.77 -93.03%
DY 0.00 3.46 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.84 0.56 0.63 0.68 0.76 0.52 0.29 103.33%

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