[TROP] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 468.1%
YoY- -40.74%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 57,675 101,923 62,238 69,726 58,372 102,256 97,331 -29.47%
PBT 19,980 29,408 8,666 8,718 6,602 7,858 41,230 -38.33%
Tax -1,436 4,935 -2,953 -4,251 -3,456 -541 -5,975 -61.37%
NP 18,544 34,343 5,713 4,467 3,146 7,317 35,255 -34.86%
-
NP to SH 18,135 34,588 5,564 2,636 464 4,099 32,399 -32.10%
-
Tax Rate 7.19% -16.78% 34.08% 48.76% 52.35% 6.88% 14.49% -
Total Cost 39,131 67,580 56,525 65,259 55,226 94,939 62,076 -26.50%
-
Net Worth 918,112 454,861 880,966 830,339 890,879 268,130 679,083 22.29%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 22,743 - - - 8,043 7,775 -
Div Payout % - 65.75% - - - 196.24% 24.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 918,112 454,861 880,966 830,339 890,879 268,130 679,083 22.29%
NOSH 454,511 454,861 463,666 439,333 463,999 268,130 259,192 45.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 32.15% 33.70% 9.18% 6.41% 5.39% 7.16% 36.22% -
ROE 1.98% 7.60% 0.63% 0.32% 0.05% 1.53% 4.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.69 22.41 13.42 15.87 12.58 38.14 37.55 -51.51%
EPS 3.99 7.60 1.20 0.60 0.10 1.53 12.50 -53.32%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.02 1.00 1.90 1.89 1.92 1.00 2.62 -15.93%
Adjusted Per Share Value based on latest NOSH - 439,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.29 4.05 2.48 2.77 2.32 4.07 3.87 -29.53%
EPS 0.72 1.38 0.22 0.10 0.02 0.16 1.29 -32.23%
DPS 0.00 0.90 0.00 0.00 0.00 0.32 0.31 -
NAPS 0.3652 0.1809 0.3504 0.3303 0.3543 0.1066 0.2701 22.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.10 1.03 1.03 1.09 0.95 0.99 1.20 -
P/RPS 8.67 4.60 7.67 6.87 7.55 2.60 3.20 94.46%
P/EPS 27.57 13.55 85.83 181.67 950.00 64.76 9.60 102.17%
EY 3.63 7.38 1.17 0.55 0.11 1.54 10.42 -50.52%
DY 0.00 4.85 0.00 0.00 0.00 3.03 2.50 -
P/NAPS 0.54 1.03 0.54 0.58 0.49 0.99 0.46 11.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 -
Price 1.16 1.14 1.06 1.05 1.07 0.88 1.04 -
P/RPS 9.14 5.09 7.90 6.62 8.51 2.31 2.77 121.79%
P/EPS 29.07 14.99 88.33 175.00 1,070.00 57.56 8.32 130.43%
EY 3.44 6.67 1.13 0.57 0.09 1.74 12.02 -56.60%
DY 0.00 4.39 0.00 0.00 0.00 3.41 2.88 -
P/NAPS 0.57 1.14 0.56 0.56 0.56 0.88 0.40 26.65%

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