[TROP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -33.02%
YoY- 200.67%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 234,915 117,834 375,218 217,520 128,338 57,675 292,258 -13.56%
PBT 79,685 20,989 99,221 36,973 45,368 19,980 53,394 30.62%
Tax -21,694 -4,641 -14,588 -7,867 -4,233 -1,436 -5,725 143.25%
NP 57,991 16,348 84,633 29,106 41,135 18,544 47,669 13.97%
-
NP to SH 51,162 12,336 77,012 26,050 38,891 18,135 43,252 11.85%
-
Tax Rate 27.22% 22.11% 14.70% 21.28% 9.33% 7.19% 10.72% -
Total Cost 176,924 101,486 290,585 188,414 87,203 39,131 244,589 -19.43%
-
Net Worth 1,072,009 963,033 1,035,037 906,285 937,022 918,112 899,276 12.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,678 - - - 22,709 -
Div Payout % - - 17.76% - - - 52.50% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,072,009 963,033 1,035,037 906,285 937,022 918,112 899,276 12.43%
NOSH 460,089 458,587 455,963 455,419 454,865 454,511 454,180 0.86%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.69% 13.87% 22.56% 13.38% 32.05% 32.15% 16.31% -
ROE 4.77% 1.28% 7.44% 2.87% 4.15% 1.98% 4.81% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.06 25.69 82.29 47.76 28.21 12.69 64.35 -14.30%
EPS 11.12 2.69 16.89 5.72 8.55 3.99 9.52 10.92%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 2.33 2.10 2.27 1.99 2.06 2.02 1.98 11.47%
Adjusted Per Share Value based on latest NOSH - 456,975
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.38 4.70 14.98 8.68 5.12 2.30 11.67 -13.56%
EPS 2.04 0.49 3.07 1.04 1.55 0.72 1.73 11.62%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.91 -
NAPS 0.4279 0.3844 0.4131 0.3618 0.374 0.3665 0.359 12.42%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.15 1.23 1.38 1.32 1.56 1.10 1.03 -
P/RPS 2.25 4.79 1.68 2.76 5.53 8.67 1.60 25.54%
P/EPS 10.34 45.72 8.17 23.08 18.25 27.57 10.82 -2.98%
EY 9.67 2.19 12.24 4.33 5.48 3.63 9.25 3.00%
DY 0.00 0.00 2.17 0.00 0.00 0.00 4.85 -
P/NAPS 0.49 0.59 0.61 0.66 0.76 0.54 0.52 -3.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 -
Price 1.04 1.15 1.42 1.39 1.47 1.16 1.14 -
P/RPS 2.04 4.48 1.73 2.91 5.21 9.14 1.77 9.93%
P/EPS 9.35 42.75 8.41 24.30 17.19 29.07 11.97 -15.19%
EY 10.69 2.34 11.89 4.12 5.82 3.44 8.35 17.92%
DY 0.00 0.00 2.11 0.00 0.00 0.00 4.39 -
P/NAPS 0.45 0.55 0.63 0.70 0.71 0.57 0.58 -15.57%

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