[TROP] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 163.57%
YoY- 47.14%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 87,356 34,686 47,938 78,627 77,760 62,643 51,341 42.38%
PBT 19,426 13,153 8,218 32,257 14,879 12,977 10,223 53.23%
Tax -13,317 -4,162 -3,101 -5,262 -4,272 -3,125 -1,928 261.41%
NP 6,109 8,991 5,117 26,995 10,607 9,852 8,295 -18.40%
-
NP to SH 1,372 4,655 3,326 24,082 9,137 8,930 6,440 -64.22%
-
Tax Rate 68.55% 31.64% 37.73% 16.31% 28.71% 24.08% 18.86% -
Total Cost 81,247 25,695 42,821 51,632 67,153 52,791 43,046 52.55%
-
Net Worth 636,607 610,322 601,238 603,767 584,768 583,076 566,720 8.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 10,365 - - - -
Div Payout % - - - 43.04% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 636,607 610,322 601,238 603,767 584,768 583,076 566,720 8.03%
NOSH 274,400 258,611 255,846 259,127 261,057 262,647 257,600 4.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.99% 25.92% 10.67% 34.33% 13.64% 15.73% 16.16% -
ROE 0.22% 0.76% 0.55% 3.99% 1.56% 1.53% 1.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.84 13.41 18.74 30.34 29.79 23.85 19.93 36.54%
EPS 0.50 1.80 1.30 9.30 3.50 3.40 2.50 -65.70%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.32 2.36 2.35 2.33 2.24 2.22 2.20 3.59%
Adjusted Per Share Value based on latest NOSH - 259,127
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.47 1.38 1.91 3.13 3.09 2.49 2.04 42.35%
EPS 0.05 0.19 0.13 0.96 0.36 0.36 0.26 -66.58%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.2532 0.2427 0.2391 0.2401 0.2326 0.2319 0.2254 8.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.12 1.26 1.46 1.42 1.25 0.91 -
P/RPS 3.20 8.35 6.72 4.81 4.77 5.24 4.57 -21.09%
P/EPS 204.00 62.22 96.92 15.71 40.57 36.76 36.40 214.52%
EY 0.49 1.61 1.03 6.37 2.46 2.72 2.75 -68.23%
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.54 0.63 0.63 0.56 0.41 4.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 -
Price 0.96 1.10 1.22 1.34 1.42 1.40 1.41 -
P/RPS 3.02 8.20 6.51 4.42 4.77 5.87 7.07 -43.19%
P/EPS 192.00 61.11 93.85 14.42 40.57 41.18 56.40 125.79%
EY 0.52 1.64 1.07 6.94 2.46 2.43 1.77 -55.70%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.52 0.58 0.63 0.63 0.64 -25.62%

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