[TROP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 195.63%
YoY- 78.05%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 396,001 234,915 117,834 375,218 217,520 128,338 57,675 259.98%
PBT 159,794 79,685 20,989 99,221 36,973 45,368 19,980 298.41%
Tax -42,883 -21,694 -4,641 -14,588 -7,867 -4,233 -1,436 856.60%
NP 116,911 57,991 16,348 84,633 29,106 41,135 18,544 240.12%
-
NP to SH 108,989 51,162 12,336 77,012 26,050 38,891 18,135 229.47%
-
Tax Rate 26.84% 27.22% 22.11% 14.70% 21.28% 9.33% 7.19% -
Total Cost 279,090 176,924 101,486 290,585 188,414 87,203 39,131 269.19%
-
Net Worth 1,661,529 1,072,009 963,033 1,035,037 906,285 937,022 918,112 48.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 13,678 - - - -
Div Payout % - - - 17.76% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,661,529 1,072,009 963,033 1,035,037 906,285 937,022 918,112 48.34%
NOSH 460,257 460,089 458,587 455,963 455,419 454,865 454,511 0.83%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 29.52% 24.69% 13.87% 22.56% 13.38% 32.05% 32.15% -
ROE 6.56% 4.77% 1.28% 7.44% 2.87% 4.15% 1.98% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 86.04 51.06 25.69 82.29 47.76 28.21 12.69 256.98%
EPS 23.68 11.12 2.69 16.89 5.72 8.55 3.99 226.73%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.61 2.33 2.10 2.27 1.99 2.06 2.02 47.11%
Adjusted Per Share Value based on latest NOSH - 457,397
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.75 9.34 4.69 14.92 8.65 5.10 2.29 260.38%
EPS 4.33 2.03 0.49 3.06 1.04 1.55 0.72 229.62%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.6608 0.4264 0.383 0.4117 0.3605 0.3727 0.3652 48.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.02 1.15 1.23 1.38 1.32 1.56 1.10 -
P/RPS 1.19 2.25 4.79 1.68 2.76 5.53 8.67 -73.29%
P/EPS 4.31 10.34 45.72 8.17 23.08 18.25 27.57 -70.88%
EY 23.22 9.67 2.19 12.24 4.33 5.48 3.63 243.42%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.28 0.49 0.59 0.61 0.66 0.76 0.54 -35.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 26/05/11 -
Price 1.04 1.04 1.15 1.42 1.39 1.47 1.16 -
P/RPS 1.21 2.04 4.48 1.73 2.91 5.21 9.14 -73.92%
P/EPS 4.39 9.35 42.75 8.41 24.30 17.19 29.07 -71.54%
EY 22.77 10.69 2.34 11.89 4.12 5.82 3.44 251.32%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.55 0.63 0.70 0.71 0.57 -36.19%

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