[TROP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 373.39%
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 115,845 51,311 20,947 182,800 123,863 93,852 31,038 140.03%
PBT 38,237 25,115 13,979 29,040 7,830 10,920 5,032 285.08%
Tax -12,850 -6,925 -3,351 -11,785 -4,185 -2,655 -851 507.90%
NP 25,387 18,190 10,628 17,255 3,645 8,265 4,181 231.73%
-
NP to SH 25,387 18,190 10,628 17,255 3,645 8,265 4,181 231.73%
-
Tax Rate 33.61% 27.57% 23.97% 40.58% 53.45% 24.31% 16.91% -
Total Cost 90,458 33,121 10,319 165,545 120,218 85,587 26,857 124.19%
-
Net Worth 487,015 470,341 461,410 454,904 440,003 441,660 444,231 6.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,181 - - - - - - -
Div Payout % 20.41% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 487,015 470,341 461,410 454,904 440,003 441,660 444,231 6.30%
NOSH 259,051 259,857 259,219 261,439 260,357 258,281 261,312 -0.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.91% 35.45% 50.74% 9.44% 2.94% 8.81% 13.47% -
ROE 5.21% 3.87% 2.30% 3.79% 0.83% 1.87% 0.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 44.72 19.75 8.08 69.92 47.57 36.34 11.88 141.40%
EPS 9.80 7.00 4.10 6.60 1.40 3.20 1.60 233.65%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.81 1.78 1.74 1.69 1.71 1.70 6.92%
Adjusted Per Share Value based on latest NOSH - 261,730
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.61 2.04 0.83 7.27 4.93 3.73 1.23 140.70%
EPS 1.01 0.72 0.42 0.69 0.14 0.33 0.17 226.96%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1871 0.1835 0.1809 0.175 0.1757 0.1767 6.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 0.87 0.89 0.90 0.82 0.70 0.71 -
P/RPS 2.01 4.41 11.01 1.29 1.72 1.93 5.98 -51.56%
P/EPS 9.18 12.43 21.71 13.64 58.57 21.87 44.38 -64.92%
EY 10.89 8.05 4.61 7.33 1.71 4.57 2.25 185.30%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.50 0.52 0.49 0.41 0.42 9.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 23/05/03 -
Price 0.95 0.87 0.85 0.95 0.88 0.86 0.77 -
P/RPS 2.12 4.41 10.52 1.36 1.85 2.37 6.48 -52.42%
P/EPS 9.69 12.43 20.73 14.39 62.86 26.88 48.13 -65.54%
EY 10.32 8.05 4.82 6.95 1.59 3.72 2.08 190.05%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.48 0.55 0.52 0.50 0.45 8.67%

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