[TROP] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -536.99%
YoY- -159.12%
Quarter Report
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 60,934 47,801 19,277 33,567 41,352 47,204 52,996 9.77%
PBT 10,375 -32,453 -7,839 -6,919 1,635 31,211 2,282 175.20%
Tax -3,144 32,453 7,839 6,919 -605 -2,093 7,201 -
NP 7,231 0 0 0 1,030 29,118 9,483 -16.57%
-
NP to SH 7,231 -34,836 -10,297 -4,501 1,030 29,118 9,483 -16.57%
-
Tax Rate 30.30% - - - 37.00% 6.71% -315.56% -
Total Cost 53,703 47,801 19,277 33,567 40,322 18,086 43,513 15.10%
-
Net Worth 516,500 493,943 522,572 577,187 566,500 571,941 533,098 -2.09%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 516,500 493,943 522,572 577,187 566,500 571,941 533,098 -2.09%
NOSH 258,250 259,970 257,425 264,764 257,499 259,973 256,297 0.50%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.87% 0.00% 0.00% 0.00% 2.49% 61.69% 17.89% -
ROE 1.40% -7.05% -1.97% -0.78% 0.18% 5.09% 1.78% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 23.59 18.39 7.49 12.68 16.06 18.16 20.68 9.20%
EPS 2.80 -13.40 -4.00 -1.70 0.40 11.20 3.70 -16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 2.03 2.18 2.20 2.20 2.08 -2.58%
Adjusted Per Share Value based on latest NOSH - 264,764
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.42 1.90 0.77 1.34 1.64 1.88 2.11 9.59%
EPS 0.29 -1.39 -0.41 -0.18 0.04 1.16 0.38 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.1965 0.2078 0.2296 0.2253 0.2275 0.212 -2.09%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.89 1.08 1.00 0.80 0.90 0.88 1.00 -
P/RPS 3.77 5.87 13.35 6.31 5.60 4.85 4.84 -15.38%
P/EPS 31.79 -8.06 -25.00 -47.06 225.00 7.86 27.03 11.45%
EY 3.15 -12.41 -4.00 -2.13 0.44 12.73 3.70 -10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.49 0.37 0.41 0.40 0.48 -4.22%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 20/08/02 24/05/02 27/02/02 29/11/01 27/08/01 30/05/01 28/02/01 -
Price 0.82 1.11 1.05 1.06 1.08 0.89 0.99 -
P/RPS 3.48 6.04 14.02 8.36 6.73 4.90 4.79 -19.23%
P/EPS 29.29 -8.28 -26.25 -62.35 270.00 7.95 26.76 6.22%
EY 3.41 -12.07 -3.81 -1.60 0.37 12.58 3.74 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.52 0.49 0.49 0.40 0.48 -10.00%

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