[TROP] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 555.23%
YoY- 414.17%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 358,080 286,925 304,881 244,576 312,336 390,920 903,960 -46.09%
PBT 44,068 29,831 54,668 175,380 25,967 41,070 234,462 -67.22%
Tax -12,299 -13,031 -21,321 -18,670 5,486 -14,099 -22,232 -32.63%
NP 31,769 16,800 33,347 156,710 31,453 26,971 212,230 -71.84%
-
NP to SH 33,316 15,170 29,077 151,783 23,165 19,277 198,662 -69.62%
-
Tax Rate 27.91% 43.68% 39.00% 10.65% -21.13% 34.33% 9.48% -
Total Cost 326,311 270,125 271,534 87,866 280,883 363,949 691,730 -39.42%
-
Net Worth 3,143,292 3,106,238 3,110,226 3,139,839 2,996,971 2,926,726 2,985,510 3.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 28,932 72,346 - - - -
Div Payout % - - 99.50% 47.66% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,143,292 3,106,238 3,110,226 3,139,839 2,996,971 2,926,726 2,985,510 3.49%
NOSH 1,448,521 1,444,761 1,446,616 1,446,930 1,447,812 1,407,080 1,395,098 2.53%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.87% 5.86% 10.94% 64.07% 10.07% 6.90% 23.48% -
ROE 1.06% 0.49% 0.93% 4.83% 0.77% 0.66% 6.65% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.72 19.86 21.08 16.90 21.57 27.78 64.80 -47.43%
EPS 2.30 1.05 2.01 10.49 1.60 1.37 14.24 -70.37%
DPS 0.00 0.00 2.00 5.00 0.00 0.00 0.00 -
NAPS 2.17 2.15 2.15 2.17 2.07 2.08 2.14 0.93%
Adjusted Per Share Value based on latest NOSH - 1,446,930
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.58 12.49 13.27 10.64 13.59 17.01 39.34 -46.10%
EPS 1.45 0.66 1.27 6.61 1.01 0.84 8.65 -69.63%
DPS 0.00 0.00 1.26 3.15 0.00 0.00 0.00 -
NAPS 1.3679 1.3517 1.3535 1.3664 1.3042 1.2736 1.2992 3.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.03 1.02 1.00 0.915 1.01 1.03 1.06 -
P/RPS 4.17 5.14 4.74 5.41 4.68 3.71 1.64 86.39%
P/EPS 44.78 97.14 49.75 8.72 63.12 75.18 7.44 231.24%
EY 2.23 1.03 2.01 11.46 1.58 1.33 13.43 -69.82%
DY 0.00 0.00 2.00 5.46 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.47 0.42 0.49 0.50 0.50 -4.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 19/05/16 19/02/16 26/11/15 13/08/15 11/05/15 11/02/15 -
Price 1.06 1.04 1.14 0.955 0.92 1.10 1.04 -
P/RPS 4.29 5.24 5.41 5.65 4.26 3.96 1.61 92.31%
P/EPS 46.09 99.05 56.72 9.10 57.50 80.29 7.30 241.98%
EY 2.17 1.01 1.76 10.98 1.74 1.25 13.69 -70.74%
DY 0.00 0.00 1.75 5.24 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.53 0.44 0.44 0.53 0.49 0.00%

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