[TROP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 399.22%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 217,520 128,338 57,675 292,258 190,335 128,098 58,372 140.16%
PBT 36,973 45,368 19,980 53,394 23,986 15,320 6,602 215.02%
Tax -7,867 -4,233 -1,436 -5,725 -10,660 -7,707 -3,456 72.95%
NP 29,106 41,135 18,544 47,669 13,326 7,613 3,146 340.11%
-
NP to SH 26,050 38,891 18,135 43,252 8,664 3,100 464 1362.61%
-
Tax Rate 21.28% 9.33% 7.19% 10.72% 44.44% 50.31% 52.35% -
Total Cost 188,414 87,203 39,131 244,589 177,009 120,485 55,226 126.45%
-
Net Worth 906,285 937,022 918,112 899,276 866,399 837,000 890,879 1.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 22,709 - - - -
Div Payout % - - - 52.50% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 906,285 937,022 918,112 899,276 866,399 837,000 890,879 1.14%
NOSH 455,419 454,865 454,511 454,180 456,000 442,857 463,999 -1.23%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.38% 32.05% 32.15% 16.31% 7.00% 5.94% 5.39% -
ROE 2.87% 4.15% 1.98% 4.81% 1.00% 0.37% 0.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.76 28.21 12.69 64.35 41.74 28.93 12.58 143.16%
EPS 5.72 8.55 3.99 9.52 1.90 0.70 0.10 1380.90%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.99 2.06 2.02 1.98 1.90 1.89 1.92 2.41%
Adjusted Per Share Value based on latest NOSH - 454,861
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.65 5.10 2.29 11.62 7.57 5.09 2.32 140.25%
EPS 1.04 1.55 0.72 1.72 0.34 0.12 0.02 1289.81%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.3605 0.3727 0.3652 0.3577 0.3446 0.3329 0.3543 1.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.32 1.56 1.10 1.03 1.03 1.09 0.95 -
P/RPS 2.76 5.53 8.67 1.60 2.47 3.77 7.55 -48.84%
P/EPS 23.08 18.25 27.57 10.82 54.21 155.71 950.00 -91.59%
EY 4.33 5.48 3.63 9.25 1.84 0.64 0.11 1054.58%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.54 0.52 0.54 0.58 0.49 21.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 -
Price 1.39 1.47 1.16 1.14 1.06 1.05 1.07 -
P/RPS 2.91 5.21 9.14 1.77 2.54 3.63 8.51 -51.06%
P/EPS 24.30 17.19 29.07 11.97 55.79 150.00 1,070.00 -91.96%
EY 4.12 5.82 3.44 8.35 1.79 0.67 0.09 1176.71%
DY 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.57 0.58 0.56 0.56 0.56 16.02%

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