[TROP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 394.59%
YoY- 139.84%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,534 30,364 20,947 53,215 30,011 62,814 31,038 62.68%
PBT 13,122 11,136 13,979 21,210 -3,090 5,888 5,032 89.12%
Tax -5,925 -3,574 -3,351 -7,600 -1,530 -1,804 -851 263.33%
NP 7,197 7,562 10,628 13,610 -4,620 4,084 4,181 43.48%
-
NP to SH 7,197 7,562 10,628 13,610 -4,620 4,084 4,181 43.48%
-
Tax Rate 45.15% 32.09% 23.97% 35.83% - 30.64% 16.91% -
Total Cost 57,337 22,802 10,319 39,605 34,631 58,730 26,857 65.57%
-
Net Worth 483,227 471,973 461,410 471,115 433,766 436,477 444,231 5.75%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,140 - - - - - - -
Div Payout % 71.43% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 483,227 471,973 461,410 471,115 433,766 436,477 444,231 5.75%
NOSH 257,035 260,758 259,219 261,730 256,666 255,249 261,312 -1.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.15% 24.90% 50.74% 25.58% -15.39% 6.50% 13.47% -
ROE 1.49% 1.60% 2.30% 2.89% -1.07% 0.94% 0.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 25.11 11.64 8.08 20.33 11.69 24.61 11.88 64.47%
EPS 2.80 2.90 4.10 5.20 -1.80 1.60 1.60 45.07%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.81 1.78 1.80 1.69 1.71 1.70 6.92%
Adjusted Per Share Value based on latest NOSH - 261,730
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.81 1.32 0.91 2.32 1.31 2.73 1.35 62.80%
EPS 0.31 0.33 0.46 0.59 -0.20 0.18 0.18 43.53%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.2054 0.2008 0.205 0.1888 0.1899 0.1933 5.76%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 0.87 0.89 0.90 0.82 0.70 0.71 -
P/RPS 3.58 7.47 11.01 4.43 7.01 2.84 5.98 -28.90%
P/EPS 32.14 30.00 21.71 17.31 -45.56 43.75 44.38 -19.30%
EY 3.11 3.33 4.61 5.78 -2.20 2.29 2.25 24.01%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.50 0.50 0.49 0.41 0.42 9.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 23/05/03 -
Price 0.95 0.87 0.85 0.95 0.88 0.86 0.77 -
P/RPS 3.78 7.47 10.52 4.67 7.53 3.49 6.48 -30.11%
P/EPS 33.93 30.00 20.73 18.27 -48.89 53.75 48.13 -20.73%
EY 2.95 3.33 4.82 5.47 -2.05 1.86 2.08 26.15%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.48 0.53 0.52 0.50 0.45 8.67%

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