[TROP] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 176.6%
YoY- 221.11%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 141,400 122,123 88,556 47,204 213,086 119,401 71,657 57.12%
PBT 18,088 25,927 32,846 31,211 14,529 13,572 7,787 75.12%
Tax -2,738 -280 -2,698 -2,093 -4,002 -12,519 -7,787 -50.08%
NP 15,350 25,647 30,148 29,118 10,527 1,053 0 -
-
NP to SH 15,350 25,647 30,148 29,118 10,527 1,053 0 -
-
Tax Rate 15.14% 1.08% 8.21% 6.71% 27.54% 92.24% 100.00% -
Total Cost 126,050 96,476 58,408 18,086 202,559 118,348 71,657 45.57%
-
Net Worth 528,144 564,752 571,772 571,941 534,509 53,966,249 546,670 -2.26%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 528,144 564,752 571,772 571,941 534,509 53,966,249 546,670 -2.26%
NOSH 260,169 259,060 259,896 259,973 256,975 263,249 259,085 0.27%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 10.86% 21.00% 34.04% 61.69% 4.94% 0.88% 0.00% -
ROE 2.91% 4.54% 5.27% 5.09% 1.97% 0.00% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 54.35 47.14 34.07 18.16 82.92 45.36 27.66 56.68%
EPS 5.90 9.90 11.60 11.20 4.10 0.40 1.10 205.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.18 2.20 2.20 2.08 205.00 2.11 -2.53%
Adjusted Per Share Value based on latest NOSH - 259,973
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 5.62 4.86 3.52 1.88 8.48 4.75 2.85 57.05%
EPS 0.61 1.02 1.20 1.16 0.42 0.04 1.10 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.2246 0.2274 0.2275 0.2126 21.4642 0.2174 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.00 0.80 0.90 0.88 1.00 1.58 2.02 -
P/RPS 1.84 1.70 2.64 4.85 1.21 3.48 7.30 -59.99%
P/EPS 16.95 8.08 7.76 7.86 24.41 395.00 183.64 -79.48%
EY 5.90 12.37 12.89 12.73 4.10 0.25 0.54 390.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.41 0.40 0.48 0.01 0.96 -36.05%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 29/11/01 27/08/01 30/05/01 28/02/01 28/11/00 24/08/00 -
Price 1.05 1.06 1.08 0.89 0.99 1.37 2.00 -
P/RPS 1.93 2.25 3.17 4.90 1.19 3.02 7.23 -58.44%
P/EPS 17.80 10.71 9.31 7.95 24.17 342.50 181.82 -78.66%
EY 5.62 9.34 10.74 12.58 4.14 0.29 0.55 368.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.49 0.40 0.48 0.01 0.95 -33.01%

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