[TROP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -93.15%
YoY- -48.35%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 244,090 169,980 82,624 47,938 270,371 191,744 113,984 65.75%
PBT 76,681 40,797 21,371 8,218 70,335 38,079 23,200 121.08%
Tax -25,596 -20,580 -7,263 -3,101 -14,586 -9,325 -5,053 193.50%
NP 51,085 20,217 14,108 5,117 55,749 28,754 18,147 98.74%
-
NP to SH 34,436 9,353 7,981 3,326 48,589 24,507 15,370 70.80%
-
Tax Rate 33.38% 50.44% 33.99% 37.73% 20.74% 24.49% 21.78% -
Total Cost 193,005 149,763 68,516 42,821 214,622 162,990 95,837 59.13%
-
Net Worth 633,681 602,748 607,585 601,238 607,827 583,996 578,328 6.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,172 - - - 10,390 - - -
Div Payout % 15.02% - - - 21.38% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 633,681 602,748 607,585 601,238 607,827 583,996 578,328 6.25%
NOSH 258,645 259,805 257,451 255,846 259,755 260,712 260,508 -0.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.93% 11.89% 17.07% 10.67% 20.62% 15.00% 15.92% -
ROE 5.43% 1.55% 1.31% 0.55% 7.99% 4.20% 2.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.37 65.43 32.09 18.74 104.09 73.55 43.75 66.55%
EPS 13.26 3.60 3.10 1.30 18.70 9.40 5.90 71.15%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.45 2.32 2.36 2.35 2.34 2.24 2.22 6.76%
Adjusted Per Share Value based on latest NOSH - 255,846
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.62 7.40 3.60 2.09 11.77 8.34 4.96 65.73%
EPS 1.50 0.41 0.35 0.14 2.11 1.07 0.67 70.71%
DPS 0.23 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.2758 0.2623 0.2644 0.2616 0.2645 0.2541 0.2517 6.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.95 1.02 1.12 1.26 1.46 1.42 1.25 -
P/RPS 1.01 1.56 3.49 6.72 1.40 1.93 2.86 -49.88%
P/EPS 7.14 28.33 36.13 96.92 7.81 15.11 21.19 -51.41%
EY 14.01 3.53 2.77 1.03 12.81 6.62 4.72 105.85%
DY 2.11 0.00 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.39 0.44 0.47 0.54 0.62 0.63 0.56 -21.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 -
Price 1.00 0.96 1.10 1.22 1.34 1.42 1.40 -
P/RPS 1.06 1.47 3.43 6.51 1.29 1.93 3.20 -51.96%
P/EPS 7.51 26.67 35.48 93.85 7.16 15.11 23.73 -53.39%
EY 13.31 3.75 2.82 1.07 13.96 6.62 4.21 114.65%
DY 2.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.41 0.41 0.47 0.52 0.57 0.63 0.63 -24.80%

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