[TROP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -40.5%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 56,375 32,088 78,610 58,759 59,827 55,357 98,661 -31.21%
PBT 11,771 9,130 16,341 12,321 15,204 13,514 27,211 -42.88%
Tax -3,673 -2,430 -8,011 -6,946 -2,708 -1,756 -11,052 -52.11%
NP 8,098 6,700 8,330 5,375 12,496 11,758 16,159 -36.98%
-
NP to SH 7,081 6,700 5,016 4,974 8,359 11,758 16,159 -42.39%
-
Tax Rate 31.20% 26.62% 49.02% 56.38% 17.81% 12.99% 40.62% -
Total Cost 48,277 25,388 70,280 53,384 47,331 43,599 82,502 -30.10%
-
Net Worth 532,386 630,409 596,640 513,107 511,988 498,307 489,982 5.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,560 - - - - -
Div Payout % - - 210.53% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 532,386 630,409 596,640 513,107 511,988 498,307 489,982 5.70%
NOSH 262,259 304,545 264,000 261,789 261,218 258,190 260,629 0.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.36% 20.88% 10.60% 9.15% 20.89% 21.24% 16.38% -
ROE 1.33% 1.06% 0.84% 0.97% 1.63% 2.36% 3.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.50 10.54 29.78 22.45 22.90 21.44 37.85 -31.48%
EPS 2.70 2.20 1.90 1.90 3.20 4.20 6.20 -42.63%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.07 2.26 1.96 1.96 1.93 1.88 5.26%
Adjusted Per Share Value based on latest NOSH - 261,789
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.45 1.40 3.42 2.56 2.60 2.41 4.29 -31.23%
EPS 0.31 0.29 0.22 0.22 0.36 0.51 0.70 -41.98%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.2317 0.2743 0.2596 0.2233 0.2228 0.2168 0.2132 5.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.71 0.82 0.72 0.75 0.80 1.00 -
P/RPS 3.63 6.74 2.75 3.21 3.27 3.73 2.64 23.72%
P/EPS 28.89 32.27 43.16 37.89 23.44 17.57 16.13 47.64%
EY 3.46 3.10 2.32 2.64 4.27 5.69 6.20 -32.28%
DY 0.00 0.00 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.36 0.37 0.38 0.41 0.53 -19.94%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 31/05/06 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 -
Price 0.74 0.80 0.79 0.80 0.77 0.80 1.04 -
P/RPS 3.44 7.59 2.65 3.56 3.36 3.73 2.75 16.14%
P/EPS 27.41 36.36 41.58 42.11 24.06 17.57 16.77 38.88%
EY 3.65 2.75 2.41 2.38 4.16 5.69 5.96 -27.94%
DY 0.00 0.00 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.35 0.41 0.39 0.41 0.55 -24.67%

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