[TROP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -77.05%
YoY- -43.02%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 177,815 150,225 88,463 32,088 250,801 173,943 115,184 33.46%
PBT 61,909 33,523 20,901 9,130 57,380 41,039 28,718 66.64%
Tax -18,582 -5,921 -6,103 -2,430 -19,421 -11,410 -4,464 158.09%
NP 43,327 27,602 14,798 6,700 37,959 29,629 24,254 47.07%
-
NP to SH 40,512 24,145 12,907 6,700 29,193 24,177 19,203 64.26%
-
Tax Rate 30.02% 17.66% 29.20% 26.62% 33.85% 27.80% 15.54% -
Total Cost 134,488 122,623 73,665 25,388 212,842 144,314 90,930 29.72%
-
Net Worth 563,532 545,209 524,024 630,409 513,484 509,536 508,620 7.05%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,387 - - - 10,426 - - -
Div Payout % 25.64% - - - 35.71% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 563,532 545,209 524,024 630,409 513,484 509,536 508,620 7.05%
NOSH 259,692 259,623 258,140 304,545 260,651 259,967 259,499 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 24.37% 18.37% 16.73% 20.88% 15.14% 17.03% 21.06% -
ROE 7.19% 4.43% 2.46% 1.06% 5.69% 4.74% 3.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.47 57.86 34.27 10.54 96.22 66.91 44.39 33.39%
EPS 15.60 9.30 5.00 2.20 11.20 9.30 7.40 64.18%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.17 2.10 2.03 2.07 1.97 1.96 1.96 7.00%
Adjusted Per Share Value based on latest NOSH - 304,545
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.07 5.97 3.52 1.28 9.98 6.92 4.58 33.46%
EPS 1.61 0.96 0.51 0.27 1.16 0.96 0.76 64.72%
DPS 0.41 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.2241 0.2168 0.2084 0.2507 0.2042 0.2027 0.2023 7.04%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.80 0.71 0.78 0.71 0.82 0.72 0.75 -
P/RPS 1.17 1.23 2.28 6.74 0.85 1.08 1.69 -21.68%
P/EPS 5.13 7.63 15.60 32.27 7.32 7.74 10.14 -36.42%
EY 19.50 13.10 6.41 3.10 13.66 12.92 9.87 57.25%
DY 5.00 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.37 0.34 0.38 0.34 0.42 0.37 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 15/11/06 16/08/06 31/05/06 03/03/06 17/11/05 17/08/05 -
Price 0.88 0.77 0.74 0.80 0.79 0.80 0.77 -
P/RPS 1.29 1.33 2.16 7.59 0.82 1.20 1.73 -17.72%
P/EPS 5.64 8.28 14.80 36.36 7.05 8.60 10.41 -33.46%
EY 17.73 12.08 6.76 2.75 14.18 11.63 9.61 50.25%
DY 4.55 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.41 0.37 0.36 0.39 0.40 0.41 0.39 3.38%

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