[TROP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -65.58%
YoY- -661.86%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 123,863 93,852 31,038 210,307 154,436 108,735 47,801 88.54%
PBT 7,830 10,920 5,032 -83,966 -42,492 -22,078 -32,453 -
Tax -4,185 -2,655 -851 -2,280 -9,596 22,078 32,453 -
NP 3,645 8,265 4,181 -86,246 -52,088 0 0 -
-
NP to SH 3,645 8,265 4,181 -86,246 -52,088 -27,605 -34,836 -
-
Tax Rate 53.45% 24.31% 16.91% - - - - -
Total Cost 120,218 85,587 26,857 296,553 206,524 108,735 47,801 84.83%
-
Net Worth 440,003 441,660 444,231 441,615 494,956 520,849 493,943 -7.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 440,003 441,660 444,231 441,615 494,956 520,849 493,943 -7.41%
NOSH 260,357 258,281 261,312 259,774 259,139 260,424 259,970 0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.94% 8.81% 13.47% -41.01% -33.73% 0.00% 0.00% -
ROE 0.83% 1.87% 0.94% -19.53% -10.52% -5.30% -7.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.57 36.34 11.88 80.96 59.60 41.75 18.39 88.32%
EPS 1.40 3.20 1.60 -33.20 -20.10 -10.60 -13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.71 1.70 1.70 1.91 2.00 1.90 -7.50%
Adjusted Per Share Value based on latest NOSH - 258,772
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.93 3.73 1.23 8.36 6.14 4.32 1.90 88.71%
EPS 0.14 0.33 0.17 -3.43 -2.07 -1.10 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1757 0.1767 0.1756 0.1969 0.2072 0.1965 -7.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.82 0.70 0.71 0.79 0.77 0.89 1.08 -
P/RPS 1.72 1.93 5.98 0.98 1.29 2.13 5.87 -55.85%
P/EPS 58.57 21.87 44.38 -2.38 -3.83 -8.40 -8.06 -
EY 1.71 4.57 2.25 -42.03 -26.10 -11.91 -12.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.42 0.46 0.40 0.45 0.57 -9.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/10/03 28/08/03 23/05/03 28/02/03 27/11/02 20/08/02 24/05/02 -
Price 0.88 0.86 0.77 0.70 0.78 0.82 1.11 -
P/RPS 1.85 2.37 6.48 0.86 1.31 1.96 6.04 -54.52%
P/EPS 62.86 26.88 48.13 -2.11 -3.88 -7.74 -8.28 -
EY 1.59 3.72 2.08 -47.43 -25.77 -12.93 -12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.45 0.41 0.41 0.41 0.58 -7.01%

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