[TROP] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 39.96%
YoY- -47.87%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 44,783 74,110 87,356 34,686 47,938 78,627 77,760 -30.75%
PBT 15,881 35,885 19,426 13,153 8,218 32,257 14,879 4.43%
Tax -4,641 -5,017 -13,317 -4,162 -3,101 -5,262 -4,272 5.67%
NP 11,240 30,868 6,109 8,991 5,117 26,995 10,607 3.93%
-
NP to SH 9,567 25,083 1,372 4,655 3,326 24,082 9,137 3.11%
-
Tax Rate 29.22% 13.98% 68.55% 31.64% 37.73% 16.31% 28.71% -
Total Cost 33,543 43,242 81,247 25,695 42,821 51,632 67,153 -37.01%
-
Net Worth 641,247 522,088 636,607 610,322 601,238 603,767 584,768 6.33%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 5,220 - - - 10,365 - -
Div Payout % - 20.81% - - - 43.04% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 641,247 522,088 636,607 610,322 601,238 603,767 584,768 6.33%
NOSH 258,567 261,044 274,400 258,611 255,846 259,127 261,057 -0.63%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 25.10% 41.65% 6.99% 25.92% 10.67% 34.33% 13.64% -
ROE 1.49% 4.80% 0.22% 0.76% 0.55% 3.99% 1.56% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.32 28.39 31.84 13.41 18.74 30.34 29.79 -30.31%
EPS 3.70 9.66 0.50 1.80 1.30 9.30 3.50 3.77%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.48 2.00 2.32 2.36 2.35 2.33 2.24 7.01%
Adjusted Per Share Value based on latest NOSH - 258,611
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.95 3.23 3.80 1.51 2.09 3.42 3.38 -30.67%
EPS 0.42 1.09 0.06 0.20 0.14 1.05 0.40 3.30%
DPS 0.00 0.23 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.2791 0.2272 0.277 0.2656 0.2616 0.2627 0.2545 6.33%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.88 0.95 1.02 1.12 1.26 1.46 1.42 -
P/RPS 5.08 3.35 3.20 8.35 6.72 4.81 4.77 4.28%
P/EPS 23.78 9.89 204.00 62.22 96.92 15.71 40.57 -29.93%
EY 4.20 10.11 0.49 1.61 1.03 6.37 2.46 42.80%
DY 0.00 2.11 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.35 0.48 0.44 0.47 0.54 0.63 0.63 -32.39%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 -
Price 1.02 1.00 0.96 1.10 1.22 1.34 1.42 -
P/RPS 5.89 3.52 3.02 8.20 6.51 4.42 4.77 15.08%
P/EPS 27.57 10.41 192.00 61.11 93.85 14.42 40.57 -22.68%
EY 3.63 9.61 0.52 1.64 1.07 6.94 2.46 29.58%
DY 0.00 2.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.41 0.50 0.41 0.47 0.52 0.58 0.63 -24.88%

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