[TROP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -72.22%
YoY- 187.64%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 311,777 209,251 111,920 44,783 244,090 169,980 82,624 141.79%
PBT 72,115 64,258 23,027 15,881 76,681 40,797 21,371 124.47%
Tax -12,652 -12,111 -6,136 -4,641 -25,596 -20,580 -7,263 44.62%
NP 59,463 52,147 16,891 11,240 51,085 20,217 14,108 160.24%
-
NP to SH 50,512 46,414 14,015 9,567 34,436 9,353 7,981 241.00%
-
Tax Rate 17.54% 18.85% 26.65% 29.22% 33.38% 50.44% 33.99% -
Total Cost 252,314 157,104 95,029 33,543 193,005 149,763 68,516 137.90%
-
Net Worth 496,037 679,355 648,842 641,247 633,681 602,748 607,585 -12.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,043 7,778 - - 5,172 - - -
Div Payout % 15.92% 16.76% - - 15.02% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 496,037 679,355 648,842 641,247 633,681 602,748 607,585 -12.61%
NOSH 268,128 259,296 259,537 258,567 258,645 259,805 257,451 2.73%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.07% 24.92% 15.09% 25.10% 20.93% 11.89% 17.07% -
ROE 10.18% 6.83% 2.16% 1.49% 5.43% 1.55% 1.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 116.28 80.70 43.12 17.32 94.37 65.43 32.09 135.36%
EPS 18.84 17.90 5.40 3.70 13.26 3.60 3.10 231.93%
DPS 3.00 3.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.85 2.62 2.50 2.48 2.45 2.32 2.36 -14.94%
Adjusted Per Share Value based on latest NOSH - 258,567
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.40 8.32 4.45 1.78 9.71 6.76 3.29 141.60%
EPS 2.01 1.85 0.56 0.38 1.37 0.37 0.32 239.29%
DPS 0.32 0.31 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1973 0.2702 0.2581 0.255 0.252 0.2397 0.2417 -12.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 1.20 1.01 0.88 0.95 1.02 1.12 -
P/RPS 0.85 1.49 2.34 5.08 1.01 1.56 3.49 -60.89%
P/EPS 5.26 6.70 18.70 23.78 7.14 28.33 36.13 -72.22%
EY 19.03 14.92 5.35 4.20 14.01 3.53 2.77 260.12%
DY 3.03 2.50 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.54 0.46 0.40 0.35 0.39 0.44 0.47 9.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 26/08/09 21/05/09 25/02/09 24/11/08 25/08/08 -
Price 0.88 1.04 1.14 1.02 1.00 0.96 1.10 -
P/RPS 0.76 1.29 2.64 5.89 1.06 1.47 3.43 -63.28%
P/EPS 4.67 5.81 21.11 27.57 7.51 26.67 35.48 -74.02%
EY 21.41 17.21 4.74 3.63 13.31 3.75 2.82 284.86%
DY 3.41 2.88 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.46 0.41 0.41 0.41 0.47 1.40%

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