[TROP] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 124.52%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 58,759 59,827 55,357 98,661 64,534 30,364 20,947 98.77%
PBT 12,321 15,204 13,514 27,211 13,122 11,136 13,979 -8.06%
Tax -6,946 -2,708 -1,756 -11,052 -5,925 -3,574 -3,351 62.49%
NP 5,375 12,496 11,758 16,159 7,197 7,562 10,628 -36.49%
-
NP to SH 4,974 8,359 11,758 16,159 7,197 7,562 10,628 -39.69%
-
Tax Rate 56.38% 17.81% 12.99% 40.62% 45.15% 32.09% 23.97% -
Total Cost 53,384 47,331 43,599 82,502 57,337 22,802 10,319 198.82%
-
Net Worth 513,107 511,988 498,307 489,982 483,227 471,973 461,410 7.32%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 5,140 - - -
Div Payout % - - - - 71.43% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 513,107 511,988 498,307 489,982 483,227 471,973 461,410 7.32%
NOSH 261,789 261,218 258,190 260,629 257,035 260,758 259,219 0.65%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.15% 20.89% 21.24% 16.38% 11.15% 24.90% 50.74% -
ROE 0.97% 1.63% 2.36% 3.30% 1.49% 1.60% 2.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.45 22.90 21.44 37.85 25.11 11.64 8.08 97.51%
EPS 1.90 3.20 4.20 6.20 2.80 2.90 4.10 -40.08%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.96 1.96 1.93 1.88 1.88 1.81 1.78 6.62%
Adjusted Per Share Value based on latest NOSH - 260,629
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.56 2.60 2.41 4.29 2.81 1.32 0.91 99.15%
EPS 0.22 0.36 0.51 0.70 0.31 0.33 0.46 -38.81%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.2233 0.2228 0.2168 0.2132 0.2103 0.2054 0.2008 7.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.72 0.75 0.80 1.00 0.90 0.87 0.89 -
P/RPS 3.21 3.27 3.73 2.64 3.58 7.47 11.01 -55.99%
P/EPS 37.89 23.44 17.57 16.13 32.14 30.00 21.71 44.90%
EY 2.64 4.27 5.69 6.20 3.11 3.33 4.61 -31.01%
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.37 0.38 0.41 0.53 0.48 0.48 0.50 -18.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 21/05/04 -
Price 0.80 0.77 0.80 1.04 0.95 0.87 0.85 -
P/RPS 3.56 3.36 3.73 2.75 3.78 7.47 10.52 -51.40%
P/EPS 42.11 24.06 17.57 16.77 33.93 30.00 20.73 60.32%
EY 2.38 4.16 5.69 5.96 2.95 3.33 4.82 -37.50%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.41 0.39 0.41 0.55 0.51 0.48 0.48 -9.96%

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