[TROP] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -56.95%
YoY- -50.81%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 335,667 142,728 365,006 246,125 299,454 209,769 593,931 -31.66%
PBT 101,600 7,852 272,650 32,828 56,615 20,996 131,195 -15.68%
Tax -53,651 -2,493 -13,319 -16,637 -18,776 20,593 -75,480 -20.37%
NP 47,949 5,359 259,331 16,191 37,839 41,589 55,715 -9.53%
-
NP to SH 24,289 5,158 233,900 16,798 39,022 46,064 51,475 -39.41%
-
Tax Rate 52.81% 31.75% 4.89% 50.68% 33.16% -98.08% 57.53% -
Total Cost 287,718 137,369 105,675 229,934 261,615 168,180 538,216 -34.15%
-
Net Worth 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 23.13%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - 39,945 - -
Div Payout % - - - - - 86.72% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 23.13%
NOSH 1,470,425 1,470,425 1,470,425 1,470,417 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.28% 3.75% 71.05% 6.58% 12.64% 19.83% 9.38% -
ROE 0.52% 0.11% 5.05% 0.49% 1.13% 1.35% 1.50% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.46 9.86 25.30 17.24 20.90 14.60 40.92 -31.01%
EPS 1.69 0.36 16.21 1.18 2.72 3.21 3.55 -39.05%
DPS 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
NAPS 3.27 3.24 3.21 2.42 2.40 2.37 2.36 24.31%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.61 6.21 15.88 10.71 13.03 9.13 25.85 -31.66%
EPS 1.06 0.22 10.18 0.73 1.70 2.00 2.24 -39.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.74 0.00 -
NAPS 2.0362 2.0416 2.0156 1.5039 1.4964 1.482 1.4906 23.13%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.88 0.805 0.935 0.845 0.855 0.865 0.89 -
P/RPS 3.75 8.17 3.70 4.90 4.09 5.93 2.17 44.05%
P/EPS 51.84 225.99 5.77 71.83 31.39 26.98 25.10 62.25%
EY 1.93 0.44 17.34 1.39 3.19 3.71 3.98 -38.30%
DY 0.00 0.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.27 0.25 0.29 0.35 0.36 0.36 0.38 -20.39%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 30/06/20 27/02/20 28/11/19 22/08/19 16/05/19 26/02/19 -
Price 0.90 0.88 0.88 0.93 0.84 0.855 0.86 -
P/RPS 3.84 8.93 3.48 5.40 4.02 5.86 2.10 49.58%
P/EPS 53.02 247.04 5.43 79.06 30.84 26.67 24.25 68.53%
EY 1.89 0.40 18.42 1.26 3.24 3.75 4.12 -40.54%
DY 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.28 0.27 0.27 0.38 0.35 0.36 0.36 -15.43%

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