[TROP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.83%
YoY- 46.68%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 190,335 128,098 58,372 311,777 209,251 111,920 44,783 162.15%
PBT 23,986 15,320 6,602 72,115 64,258 23,027 15,881 31.60%
Tax -10,660 -7,707 -3,456 -12,652 -12,111 -6,136 -4,641 73.99%
NP 13,326 7,613 3,146 59,463 52,147 16,891 11,240 12.00%
-
NP to SH 8,664 3,100 464 50,512 46,414 14,015 9,567 -6.39%
-
Tax Rate 44.44% 50.31% 52.35% 17.54% 18.85% 26.65% 29.22% -
Total Cost 177,009 120,485 55,226 252,314 157,104 95,029 33,543 202.80%
-
Net Worth 866,399 837,000 890,879 496,037 679,355 648,842 641,247 22.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 8,043 7,778 - - -
Div Payout % - - - 15.92% 16.76% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 866,399 837,000 890,879 496,037 679,355 648,842 641,247 22.19%
NOSH 456,000 442,857 463,999 268,128 259,296 259,537 258,567 45.91%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.00% 5.94% 5.39% 19.07% 24.92% 15.09% 25.10% -
ROE 1.00% 0.37% 0.05% 10.18% 6.83% 2.16% 1.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.74 28.93 12.58 116.28 80.70 43.12 17.32 79.65%
EPS 1.90 0.70 0.10 18.84 17.90 5.40 3.70 -35.84%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.90 1.89 1.92 1.85 2.62 2.50 2.48 -16.25%
Adjusted Per Share Value based on latest NOSH - 268,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.57 5.09 2.32 12.40 8.32 4.45 1.78 162.26%
EPS 0.34 0.12 0.02 2.01 1.85 0.56 0.38 -7.14%
DPS 0.00 0.00 0.00 0.32 0.31 0.00 0.00 -
NAPS 0.3446 0.3329 0.3543 0.1973 0.2702 0.2581 0.255 22.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.03 1.09 0.95 0.99 1.20 1.01 0.88 -
P/RPS 2.47 3.77 7.55 0.85 1.49 2.34 5.08 -38.13%
P/EPS 54.21 155.71 950.00 5.26 6.70 18.70 23.78 73.12%
EY 1.84 0.64 0.11 19.03 14.92 5.35 4.20 -42.28%
DY 0.00 0.00 0.00 3.03 2.50 0.00 0.00 -
P/NAPS 0.54 0.58 0.49 0.54 0.46 0.40 0.35 33.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 21/05/09 -
Price 1.06 1.05 1.07 0.88 1.04 1.14 1.02 -
P/RPS 2.54 3.63 8.51 0.76 1.29 2.64 5.89 -42.89%
P/EPS 55.79 150.00 1,070.00 4.67 5.81 21.11 27.57 59.91%
EY 1.79 0.67 0.09 21.41 17.21 4.74 3.63 -37.55%
DY 0.00 0.00 0.00 3.41 2.88 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.48 0.40 0.46 0.41 23.07%

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