[TROP] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -161.86%
YoY- -330.79%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 117,081 117,834 157,698 89,182 70,663 57,675 101,923 9.69%
PBT 58,696 20,989 62,248 -8,395 25,389 19,980 29,408 58.59%
Tax -17,053 -4,641 -6,721 -3,634 -2,797 -1,436 4,935 -
NP 41,643 16,348 55,527 -12,029 22,592 18,544 34,343 13.72%
-
NP to SH 38,826 12,336 50,962 -12,841 20,757 18,135 34,588 8.01%
-
Tax Rate 29.05% 22.11% 10.80% - 11.02% 7.19% -16.78% -
Total Cost 75,438 101,486 102,171 101,211 48,071 39,131 67,580 7.61%
-
Net Worth 1,074,401 963,033 914,794 909,380 937,706 918,112 454,861 77.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,721 - - - 22,743 -
Div Payout % - - 26.93% - - - 65.75% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,074,401 963,033 914,794 909,380 937,706 918,112 454,861 77.45%
NOSH 461,116 458,587 457,397 456,975 455,197 454,511 454,861 0.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 35.57% 13.87% 35.21% -13.49% 31.97% 32.15% 33.70% -
ROE 3.61% 1.28% 5.57% -1.41% 2.21% 1.98% 7.60% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.39 25.69 34.48 19.52 15.52 12.69 22.41 8.68%
EPS 8.42 2.69 11.14 -2.81 4.56 3.99 7.60 7.07%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 2.33 2.10 2.00 1.99 2.06 2.02 1.00 75.84%
Adjusted Per Share Value based on latest NOSH - 456,975
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.66 4.69 6.27 3.55 2.81 2.29 4.05 9.81%
EPS 1.54 0.49 2.03 -0.51 0.83 0.72 1.38 7.59%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.90 -
NAPS 0.4273 0.383 0.3638 0.3617 0.373 0.3652 0.1809 77.45%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.15 1.23 1.38 1.32 1.56 1.10 1.03 -
P/RPS 4.53 4.79 4.00 6.76 10.05 8.67 4.60 -1.01%
P/EPS 13.66 45.72 12.39 -46.98 34.21 27.57 13.55 0.54%
EY 7.32 2.19 8.07 -2.13 2.92 3.63 7.38 -0.54%
DY 0.00 0.00 2.17 0.00 0.00 0.00 4.85 -
P/NAPS 0.49 0.59 0.69 0.66 0.76 0.54 1.03 -39.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 -
Price 1.04 1.15 1.42 1.39 1.47 1.16 1.14 -
P/RPS 4.10 4.48 4.12 7.12 9.47 9.14 5.09 -13.43%
P/EPS 12.35 42.75 12.74 -49.47 32.24 29.07 14.99 -12.12%
EY 8.10 2.34 7.85 -2.02 3.10 3.44 6.67 13.83%
DY 0.00 0.00 2.11 0.00 0.00 0.00 4.39 -
P/NAPS 0.45 0.55 0.71 0.70 0.71 0.57 1.14 -46.21%

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