[TROP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -326.94%
YoY- -219.64%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 210,307 154,436 108,735 47,801 141,400 122,123 88,556 77.72%
PBT -83,966 -42,492 -22,078 -32,453 18,088 25,927 32,846 -
Tax -2,280 -9,596 22,078 32,453 -2,738 -280 -2,698 -10.58%
NP -86,246 -52,088 0 0 15,350 25,647 30,148 -
-
NP to SH -86,246 -52,088 -27,605 -34,836 15,350 25,647 30,148 -
-
Tax Rate - - - - 15.14% 1.08% 8.21% -
Total Cost 296,553 206,524 108,735 47,801 126,050 96,476 58,408 194.53%
-
Net Worth 441,615 494,956 520,849 493,943 528,144 564,752 571,772 -15.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 441,615 494,956 520,849 493,943 528,144 564,752 571,772 -15.77%
NOSH 259,774 259,139 260,424 259,970 260,169 259,060 259,896 -0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -41.01% -33.73% 0.00% 0.00% 10.86% 21.00% 34.04% -
ROE -19.53% -10.52% -5.30% -7.05% 2.91% 4.54% 5.27% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 80.96 59.60 41.75 18.39 54.35 47.14 34.07 77.79%
EPS -33.20 -20.10 -10.60 -13.40 5.90 9.90 11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.91 2.00 1.90 2.03 2.18 2.20 -15.75%
Adjusted Per Share Value based on latest NOSH - 259,970
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.39 6.16 4.34 1.91 5.64 4.87 3.53 77.81%
EPS -3.44 -2.08 -1.10 -1.39 0.61 1.02 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.1976 0.2079 0.1972 0.2108 0.2254 0.2282 -15.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.79 0.77 0.89 1.08 1.00 0.80 0.90 -
P/RPS 0.98 1.29 2.13 5.87 1.84 1.70 2.64 -48.25%
P/EPS -2.38 -3.83 -8.40 -8.06 16.95 8.08 7.76 -
EY -42.03 -26.10 -11.91 -12.41 5.90 12.37 12.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.45 0.57 0.49 0.37 0.41 7.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 20/08/02 24/05/02 27/02/02 29/11/01 27/08/01 -
Price 0.70 0.78 0.82 1.11 1.05 1.06 1.08 -
P/RPS 0.86 1.31 1.96 6.04 1.93 2.25 3.17 -57.99%
P/EPS -2.11 -3.88 -7.74 -8.28 17.80 10.71 9.31 -
EY -47.43 -25.77 -12.93 -12.07 5.62 9.34 10.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.41 0.58 0.52 0.49 0.49 -11.17%

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