[TROP] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 628.39%
YoY- 2261.44%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 69,726 58,372 102,256 97,331 67,137 44,783 74,110 -3.99%
PBT 8,718 6,602 7,858 41,230 7,146 15,881 35,885 -61.16%
Tax -4,251 -3,456 -541 -5,975 -1,495 -4,641 -5,017 -10.48%
NP 4,467 3,146 7,317 35,255 5,651 11,240 30,868 -72.53%
-
NP to SH 2,636 464 4,099 32,399 4,448 9,567 25,083 -77.82%
-
Tax Rate 48.76% 52.35% 6.88% 14.49% 20.92% 29.22% 13.98% -
Total Cost 65,259 55,226 94,939 62,076 61,486 33,543 43,242 31.66%
-
Net Worth 830,339 890,879 268,130 679,083 654,117 641,247 522,088 36.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 8,043 7,775 - - 5,220 -
Div Payout % - - 196.24% 24.00% - - 20.81% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 830,339 890,879 268,130 679,083 654,117 641,247 522,088 36.36%
NOSH 439,333 463,999 268,130 259,192 261,647 258,567 261,044 41.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.41% 5.39% 7.16% 36.22% 8.42% 25.10% 41.65% -
ROE 0.32% 0.05% 1.53% 4.77% 0.68% 1.49% 4.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.87 12.58 38.14 37.55 25.66 17.32 28.39 -32.21%
EPS 0.60 0.10 1.53 12.50 1.70 3.70 9.66 -84.39%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 2.00 -
NAPS 1.89 1.92 1.00 2.62 2.50 2.48 2.00 -3.71%
Adjusted Per Share Value based on latest NOSH - 259,192
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.77 2.32 4.07 3.87 2.67 1.78 2.95 -4.12%
EPS 0.10 0.02 0.16 1.29 0.18 0.38 1.00 -78.54%
DPS 0.00 0.00 0.32 0.31 0.00 0.00 0.21 -
NAPS 0.3303 0.3543 0.1066 0.2701 0.2602 0.255 0.2077 36.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.09 0.95 0.99 1.20 1.01 0.88 0.95 -
P/RPS 6.87 7.55 2.60 3.20 3.94 5.08 3.35 61.62%
P/EPS 181.67 950.00 64.76 9.60 59.41 23.78 9.89 599.90%
EY 0.55 0.11 1.54 10.42 1.68 4.20 10.11 -85.71%
DY 0.00 0.00 3.03 2.50 0.00 0.00 2.11 -
P/NAPS 0.58 0.49 0.99 0.46 0.40 0.35 0.48 13.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 21/05/09 25/02/09 -
Price 1.05 1.07 0.88 1.04 1.14 1.02 1.00 -
P/RPS 6.62 8.51 2.31 2.77 4.44 5.89 3.52 52.53%
P/EPS 175.00 1,070.00 57.56 8.32 67.06 27.57 10.41 559.63%
EY 0.57 0.09 1.74 12.02 1.49 3.63 9.61 -84.86%
DY 0.00 0.00 3.41 2.88 0.00 0.00 2.00 -
P/NAPS 0.56 0.56 0.88 0.40 0.46 0.41 0.50 7.87%

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