[TROP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -58.07%
YoY- 3808.41%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 375,218 217,520 128,338 57,675 292,258 190,335 128,098 104.31%
PBT 99,221 36,973 45,368 19,980 53,394 23,986 15,320 246.27%
Tax -14,588 -7,867 -4,233 -1,436 -5,725 -10,660 -7,707 52.83%
NP 84,633 29,106 41,135 18,544 47,669 13,326 7,613 395.92%
-
NP to SH 77,012 26,050 38,891 18,135 43,252 8,664 3,100 746.42%
-
Tax Rate 14.70% 21.28% 9.33% 7.19% 10.72% 44.44% 50.31% -
Total Cost 290,585 188,414 87,203 39,131 244,589 177,009 120,485 79.55%
-
Net Worth 1,035,037 906,285 937,022 918,112 899,276 866,399 837,000 15.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,678 - - - 22,709 - - -
Div Payout % 17.76% - - - 52.50% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,035,037 906,285 937,022 918,112 899,276 866,399 837,000 15.16%
NOSH 455,963 455,419 454,865 454,511 454,180 456,000 442,857 1.95%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.56% 13.38% 32.05% 32.15% 16.31% 7.00% 5.94% -
ROE 7.44% 2.87% 4.15% 1.98% 4.81% 1.00% 0.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.29 47.76 28.21 12.69 64.35 41.74 28.93 100.37%
EPS 16.89 5.72 8.55 3.99 9.52 1.90 0.70 730.17%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.27 1.99 2.06 2.02 1.98 1.90 1.89 12.95%
Adjusted Per Share Value based on latest NOSH - 454,511
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.92 8.65 5.10 2.29 11.62 7.57 5.09 104.41%
EPS 3.06 1.04 1.55 0.72 1.72 0.34 0.12 761.25%
DPS 0.54 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.4117 0.3605 0.3727 0.3652 0.3577 0.3446 0.3329 15.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.38 1.32 1.56 1.10 1.03 1.03 1.09 -
P/RPS 1.68 2.76 5.53 8.67 1.60 2.47 3.77 -41.57%
P/EPS 8.17 23.08 18.25 27.57 10.82 54.21 155.71 -85.90%
EY 12.24 4.33 5.48 3.63 9.25 1.84 0.64 611.32%
DY 2.17 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.61 0.66 0.76 0.54 0.52 0.54 0.58 3.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 -
Price 1.42 1.39 1.47 1.16 1.14 1.06 1.05 -
P/RPS 1.73 2.91 5.21 9.14 1.77 2.54 3.63 -38.90%
P/EPS 8.41 24.30 17.19 29.07 11.97 55.79 150.00 -85.27%
EY 11.89 4.12 5.82 3.44 8.35 1.79 0.67 576.80%
DY 2.11 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.63 0.70 0.71 0.57 0.58 0.56 0.56 8.14%

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