[TROP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -38.41%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 213,769 115,845 51,311 20,947 182,800 123,863 93,852 72.68%
PBT 54,407 38,237 25,115 13,979 29,040 7,830 10,920 190.29%
Tax -12,861 -12,850 -6,925 -3,351 -11,785 -4,185 -2,655 184.92%
NP 41,546 25,387 18,190 10,628 17,255 3,645 8,265 192.01%
-
NP to SH 41,546 25,387 18,190 10,628 17,255 3,645 8,265 192.01%
-
Tax Rate 23.64% 33.61% 27.57% 23.97% 40.58% 53.45% 24.31% -
Total Cost 172,223 90,458 33,121 10,319 165,545 120,218 85,587 59.05%
-
Net Worth 550,484 487,015 470,341 461,410 454,904 440,003 441,660 15.73%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,789 5,181 - - - - - -
Div Payout % 18.75% 20.41% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 550,484 487,015 470,341 461,410 454,904 440,003 441,660 15.73%
NOSH 259,662 259,051 259,857 259,219 261,439 260,357 258,281 0.35%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.43% 21.91% 35.45% 50.74% 9.44% 2.94% 8.81% -
ROE 7.55% 5.21% 3.87% 2.30% 3.79% 0.83% 1.87% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 82.33 44.72 19.75 8.08 69.92 47.57 36.34 72.07%
EPS 16.00 9.80 7.00 4.10 6.60 1.40 3.20 190.97%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.88 1.81 1.78 1.74 1.69 1.71 15.33%
Adjusted Per Share Value based on latest NOSH - 259,219
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.30 5.04 2.23 0.91 7.95 5.39 4.08 72.76%
EPS 1.81 1.10 0.79 0.46 0.75 0.16 0.36 192.05%
DPS 0.34 0.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2119 0.2047 0.2008 0.198 0.1915 0.1922 15.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.90 0.87 0.89 0.90 0.82 0.70 -
P/RPS 1.21 2.01 4.41 11.01 1.29 1.72 1.93 -26.64%
P/EPS 6.25 9.18 12.43 21.71 13.64 58.57 21.87 -56.44%
EY 16.00 10.89 8.05 4.61 7.33 1.71 4.57 129.69%
DY 3.00 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.48 0.50 0.52 0.49 0.41 9.48%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 09/11/04 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 -
Price 1.04 0.95 0.87 0.85 0.95 0.88 0.86 -
P/RPS 1.26 2.12 4.41 10.52 1.36 1.85 2.37 -34.24%
P/EPS 6.50 9.69 12.43 20.73 14.39 62.86 26.88 -61.01%
EY 15.38 10.32 8.05 4.82 6.95 1.59 3.72 156.49%
DY 2.88 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.48 0.48 0.55 0.52 0.50 -1.33%

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