[TROP] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 231.43%
YoY- -79.44%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 170,455 194,976 240,532 356,687 223,973 335,667 142,728 12.55%
PBT -31,405 -43,489 19,342 123,566 5,686 101,600 7,852 -
Tax -6,372 28,065 -10,967 -38,136 2,860 -53,651 -2,493 86.83%
NP -37,777 -15,424 8,375 85,430 8,546 47,949 5,359 -
-
NP to SH -37,409 -25,045 2,344 48,080 14,507 24,289 5,158 -
-
Tax Rate - - 56.70% 30.86% -50.30% 52.81% 31.75% -
Total Cost 208,232 210,400 232,157 271,257 215,427 287,718 137,369 31.92%
-
Net Worth 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 -0.69%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 -0.69%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -22.16% -7.91% 3.48% 23.95% 3.82% 14.28% 3.75% -
ROE -0.81% -0.54% 0.05% 1.04% 0.31% 0.52% 0.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.79 13.42 16.50 24.82 15.77 23.46 9.86 12.64%
EPS -2.59 -1.72 0.16 3.35 1.02 1.69 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.22 3.23 3.22 3.31 3.27 3.24 -0.61%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.80 7.78 9.60 14.24 8.94 13.40 5.70 12.47%
EPS -1.49 -1.00 0.09 1.92 0.58 0.97 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8532 1.8677 1.8792 1.8468 1.876 1.8677 1.8727 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.04 0.88 0.865 0.85 0.83 0.88 0.805 -
P/RPS 8.82 6.56 5.24 3.42 5.26 3.75 8.17 5.23%
P/EPS -40.21 -51.06 537.89 25.40 81.24 51.84 225.99 -
EY -2.49 -1.96 0.19 3.94 1.23 1.93 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.27 0.26 0.25 0.27 0.25 17.87%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 28/09/21 19/05/21 25/03/21 20/11/20 19/08/20 30/06/20 -
Price 1.06 1.02 0.89 0.885 0.84 0.90 0.88 -
P/RPS 8.99 7.60 5.39 3.57 5.33 3.84 8.93 0.44%
P/EPS -40.98 -59.18 553.43 26.45 82.22 53.02 247.04 -
EY -2.44 -1.69 0.18 3.78 1.22 1.89 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.27 0.25 0.28 0.27 14.30%

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