[TROP] QoQ Cumulative 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- 231.17%
YoY- 396.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 128,098 58,372 311,777 209,251 111,920 44,783 244,090 -35.01%
PBT 15,320 6,602 72,115 64,258 23,027 15,881 76,681 -65.92%
Tax -7,707 -3,456 -12,652 -12,111 -6,136 -4,641 -25,596 -55.17%
NP 7,613 3,146 59,463 52,147 16,891 11,240 51,085 -71.98%
-
NP to SH 3,100 464 50,512 46,414 14,015 9,567 34,436 -80.00%
-
Tax Rate 50.31% 52.35% 17.54% 18.85% 26.65% 29.22% 33.38% -
Total Cost 120,485 55,226 252,314 157,104 95,029 33,543 193,005 -27.02%
-
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 7,778 - - 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 0.37% 0.05% 10.18% 6.83% 2.16% 1.49% 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 28.93 12.58 116.28 80.70 43.12 17.32 94.37 -54.63%
EPS 0.70 0.10 18.84 17.90 5.40 3.70 13.26 -86.00%
DPS 0.00 0.00 3.00 3.00 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 5.11 2.33 12.44 8.35 4.47 1.79 9.74 -35.02%
EPS 0.12 0.02 2.02 1.85 0.56 0.38 1.37 -80.36%
DPS 0.00 0.00 0.32 0.31 0.00 0.00 0.21 -
NAPS 0.3341 0.3556 0.198 0.2712 0.259 0.256 0.2529 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 3.77 7.55 0.85 1.49 2.34 5.08 1.01 141.20%
P/EPS 155.71 950.00 5.26 6.70 18.70 23.78 7.14 684.98%
EY 0.64 0.11 19.03 14.92 5.35 4.20 14.01 -87.29%
DY 0.00 0.00 3.03 2.50 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 3.63 8.51 0.76 1.29 2.64 5.89 1.06 127.70%
P/EPS 150.00 1,070.00 4.67 5.81 21.11 27.57 7.51 640.20%
EY 0.67 0.09 21.41 17.21 4.74 3.63 13.31 -86.44%
DY 0.00 0.00 3.41 2.88 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