[TROP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -87.35%
YoY- -83.66%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 62,238 69,726 58,372 102,256 97,331 67,137 44,783 24.51%
PBT 8,666 8,718 6,602 7,858 41,230 7,146 15,881 -33.19%
Tax -2,953 -4,251 -3,456 -541 -5,975 -1,495 -4,641 -26.00%
NP 5,713 4,467 3,146 7,317 35,255 5,651 11,240 -36.28%
-
NP to SH 5,564 2,636 464 4,099 32,399 4,448 9,567 -30.30%
-
Tax Rate 34.08% 48.76% 52.35% 6.88% 14.49% 20.92% 29.22% -
Total Cost 56,525 65,259 55,226 94,939 62,076 61,486 33,543 41.56%
-
Net Worth 880,966 830,339 890,879 268,130 679,083 654,117 641,247 23.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 8,043 7,775 - - -
Div Payout % - - - 196.24% 24.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 880,966 830,339 890,879 268,130 679,083 654,117 641,247 23.55%
NOSH 463,666 439,333 463,999 268,130 259,192 261,647 258,567 47.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.18% 6.41% 5.39% 7.16% 36.22% 8.42% 25.10% -
ROE 0.63% 0.32% 0.05% 1.53% 4.77% 0.68% 1.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.42 15.87 12.58 38.14 37.55 25.66 17.32 -15.62%
EPS 1.20 0.60 0.10 1.53 12.50 1.70 3.70 -52.76%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.90 1.89 1.92 1.00 2.62 2.50 2.48 -16.25%
Adjusted Per Share Value based on latest NOSH - 268,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.48 2.78 2.33 4.08 3.89 2.68 1.79 24.25%
EPS 0.22 0.11 0.02 0.16 1.29 0.18 0.38 -30.51%
DPS 0.00 0.00 0.00 0.32 0.31 0.00 0.00 -
NAPS 0.3516 0.3314 0.3556 0.107 0.2711 0.2611 0.256 23.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.03 1.09 0.95 0.99 1.20 1.01 0.88 -
P/RPS 7.67 6.87 7.55 2.60 3.20 3.94 5.08 31.57%
P/EPS 85.83 181.67 950.00 64.76 9.60 59.41 23.78 135.11%
EY 1.17 0.55 0.11 1.54 10.42 1.68 4.20 -57.31%
DY 0.00 0.00 0.00 3.03 2.50 0.00 0.00 -
P/NAPS 0.54 0.58 0.49 0.99 0.46 0.40 0.35 33.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 21/05/09 -
Price 1.06 1.05 1.07 0.88 1.04 1.14 1.02 -
P/RPS 7.90 6.62 8.51 2.31 2.77 4.44 5.89 21.59%
P/EPS 88.33 175.00 1,070.00 57.56 8.32 67.06 27.57 117.17%
EY 1.13 0.57 0.09 1.74 12.02 1.49 3.63 -54.03%
DY 0.00 0.00 0.00 3.41 2.88 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.88 0.40 0.46 0.41 23.07%

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