[TROP] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 49.26%
YoY- -56.86%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 435,508 240,532 1,059,055 702,368 478,395 142,728 1,120,354 -46.76%
PBT -24,147 19,342 238,704 115,138 109,452 7,852 383,089 -
Tax 17,098 -10,967 -91,420 -53,284 -56,144 -2,493 -28,139 -
NP -7,049 8,375 147,284 61,854 53,308 5,359 354,950 -
-
NP to SH -22,701 2,344 92,034 43,954 29,447 5,158 335,784 -
-
Tax Rate - 56.70% 38.30% 46.28% 51.30% 31.75% 7.35% -
Total Cost 442,557 232,157 911,771 640,514 425,087 137,369 765,404 -30.61%
-
Net Worth 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 0.67%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 40,113 -
Div Payout % - - - - - - 11.95% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 0.67%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -1.62% 3.48% 13.91% 8.81% 11.14% 3.75% 31.68% -
ROE -0.49% 0.05% 1.99% 0.94% 0.63% 0.11% 7.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.97 16.50 73.71 49.47 33.43 9.86 77.64 -47.01%
EPS -1.56 0.16 6.42 3.07 2.05 0.36 23.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
NAPS 3.22 3.23 3.22 3.31 3.27 3.24 3.21 0.20%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.38 9.60 42.27 28.04 19.10 5.70 44.72 -46.77%
EPS -0.91 0.09 3.67 1.75 1.18 0.21 13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.8677 1.8792 1.8468 1.876 1.8677 1.8727 1.8489 0.67%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.88 0.865 0.85 0.83 0.88 0.805 0.935 -
P/RPS 2.94 5.24 1.15 1.68 2.63 8.17 1.20 81.83%
P/EPS -56.33 537.89 13.27 26.81 42.76 225.99 4.02 -
EY -1.78 0.19 7.54 3.73 2.34 0.44 24.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.97 -
P/NAPS 0.27 0.27 0.26 0.25 0.27 0.25 0.29 -4.65%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 19/05/21 25/03/21 20/11/20 19/08/20 30/06/20 27/02/20 -
Price 1.02 0.89 0.885 0.84 0.90 0.88 0.88 -
P/RPS 3.40 5.39 1.20 1.70 2.69 8.93 1.13 108.55%
P/EPS -65.29 553.43 13.82 27.14 43.73 247.04 3.78 -
EY -1.53 0.18 7.24 3.69 2.29 0.40 26.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.32 0.28 0.27 0.25 0.28 0.27 0.27 12.00%

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