[TROP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 56.95%
YoY- 122.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,030,823 667,384 305,252 630,363 396,001 234,915 117,834 324.00%
PBT 178,473 129,126 66,789 224,944 159,794 79,685 20,989 316.05%
Tax -59,828 -40,148 -24,529 -44,413 -42,883 -21,694 -4,641 448.93%
NP 118,645 88,978 42,260 180,531 116,911 57,991 16,348 274.39%
-
NP to SH 105,855 82,135 43,807 171,057 108,989 51,162 12,336 318.59%
-
Tax Rate 33.52% 31.09% 36.73% 19.74% 26.84% 27.22% 22.11% -
Total Cost 912,178 578,406 262,992 449,832 279,090 176,924 101,486 331.72%
-
Net Worth 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 60.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 33,702 - - - -
Div Payout % - - - 19.70% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 60.33%
NOSH 922,885 843,275 796,490 526,598 460,257 460,089 458,587 59.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.51% 13.33% 13.84% 28.64% 29.52% 24.69% 13.87% -
ROE 5.41% 3.98% 2.17% 12.26% 6.56% 4.77% 1.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 111.70 79.14 38.32 119.70 86.04 51.06 25.69 166.15%
EPS 11.47 9.74 5.50 32.48 23.68 11.12 2.69 162.71%
DPS 0.00 0.00 0.00 6.40 0.00 0.00 0.00 -
NAPS 2.12 2.45 2.54 2.65 3.61 2.33 2.10 0.63%
Adjusted Per Share Value based on latest NOSH - 724,512
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.15 26.64 12.18 25.16 15.81 9.38 4.70 324.23%
EPS 4.23 3.28 1.75 6.83 4.35 2.04 0.49 320.26%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.781 0.8247 0.8075 0.557 0.6632 0.4279 0.3844 60.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.51 1.89 1.54 1.03 1.02 1.15 1.23 -
P/RPS 1.35 2.39 4.02 0.86 1.19 2.25 4.79 -56.98%
P/EPS 13.16 19.40 28.00 3.17 4.31 10.34 45.72 -56.37%
EY 7.60 5.15 3.57 31.54 23.22 9.67 2.19 129.04%
DY 0.00 0.00 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.61 0.39 0.28 0.49 0.59 13.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 -
Price 1.34 1.66 1.92 1.37 1.04 1.04 1.15 -
P/RPS 1.20 2.10 5.01 1.14 1.21 2.04 4.48 -58.41%
P/EPS 11.68 17.04 34.91 4.22 4.39 9.35 42.75 -57.86%
EY 8.56 5.87 2.86 23.71 22.77 10.69 2.34 137.22%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.76 0.52 0.29 0.45 0.55 9.46%

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