[TROP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.98%
YoY- -31.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 630,363 396,001 234,915 117,834 375,218 217,520 128,338 187.56%
PBT 224,944 159,794 79,685 20,989 99,221 36,973 45,368 189.36%
Tax -44,413 -42,883 -21,694 -4,641 -14,588 -7,867 -4,233 375.86%
NP 180,531 116,911 57,991 16,348 84,633 29,106 41,135 166.85%
-
NP to SH 171,057 108,989 51,162 12,336 77,012 26,050 38,891 167.24%
-
Tax Rate 19.74% 26.84% 27.22% 22.11% 14.70% 21.28% 9.33% -
Total Cost 449,832 279,090 176,924 101,486 290,585 188,414 87,203 197.06%
-
Net Worth 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,285 937,022 30.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 33,702 - - - 13,678 - - -
Div Payout % 19.70% - - - 17.76% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,285 937,022 30.25%
NOSH 526,598 460,257 460,089 458,587 455,963 455,419 454,865 10.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.64% 29.52% 24.69% 13.87% 22.56% 13.38% 32.05% -
ROE 12.26% 6.56% 4.77% 1.28% 7.44% 2.87% 4.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.70 86.04 51.06 25.69 82.29 47.76 28.21 160.95%
EPS 32.48 23.68 11.12 2.69 16.89 5.72 8.55 142.48%
DPS 6.40 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.65 3.61 2.33 2.10 2.27 1.99 2.06 18.19%
Adjusted Per Share Value based on latest NOSH - 458,587
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.43 17.23 10.22 5.13 16.33 9.47 5.58 187.71%
EPS 7.44 4.74 2.23 0.54 3.35 1.13 1.69 167.40%
DPS 1.47 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.6073 0.7231 0.4665 0.4191 0.4504 0.3944 0.4078 30.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.02 1.15 1.23 1.38 1.32 1.56 -
P/RPS 0.86 1.19 2.25 4.79 1.68 2.76 5.53 -70.91%
P/EPS 3.17 4.31 10.34 45.72 8.17 23.08 18.25 -68.70%
EY 31.54 23.22 9.67 2.19 12.24 4.33 5.48 219.46%
DY 6.21 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.39 0.28 0.49 0.59 0.61 0.66 0.76 -35.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.37 1.04 1.04 1.15 1.42 1.39 1.47 -
P/RPS 1.14 1.21 2.04 4.48 1.73 2.91 5.21 -63.52%
P/EPS 4.22 4.39 9.35 42.75 8.41 24.30 17.19 -60.62%
EY 23.71 22.77 10.69 2.34 11.89 4.12 5.82 153.99%
DY 4.67 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.52 0.29 0.45 0.55 0.63 0.70 0.71 -18.67%

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