[TROP] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -21.91%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 98,661 64,534 30,364 20,947 53,215 30,011 62,814 34.93%
PBT 27,211 13,122 11,136 13,979 21,210 -3,090 5,888 176.16%
Tax -11,052 -5,925 -3,574 -3,351 -7,600 -1,530 -1,804 232.97%
NP 16,159 7,197 7,562 10,628 13,610 -4,620 4,084 149.12%
-
NP to SH 16,159 7,197 7,562 10,628 13,610 -4,620 4,084 149.12%
-
Tax Rate 40.62% 45.15% 32.09% 23.97% 35.83% - 30.64% -
Total Cost 82,502 57,337 22,802 10,319 39,605 34,631 58,730 25.30%
-
Net Worth 489,982 483,227 471,973 461,410 471,115 433,766 436,477 7.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 5,140 - - - - - -
Div Payout % - 71.43% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 489,982 483,227 471,973 461,410 471,115 433,766 436,477 7.97%
NOSH 260,629 257,035 260,758 259,219 261,730 256,666 255,249 1.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 16.38% 11.15% 24.90% 50.74% 25.58% -15.39% 6.50% -
ROE 3.30% 1.49% 1.60% 2.30% 2.89% -1.07% 0.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.85 25.11 11.64 8.08 20.33 11.69 24.61 33.06%
EPS 6.20 2.80 2.90 4.10 5.20 -1.80 1.60 145.69%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.88 1.81 1.78 1.80 1.69 1.71 6.49%
Adjusted Per Share Value based on latest NOSH - 259,219
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.92 2.57 1.21 0.83 2.12 1.19 2.50 34.78%
EPS 0.64 0.29 0.30 0.42 0.54 -0.18 0.16 150.92%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.1922 0.1877 0.1835 0.1874 0.1725 0.1736 7.98%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.90 0.87 0.89 0.90 0.82 0.70 -
P/RPS 2.64 3.58 7.47 11.01 4.43 7.01 2.84 -4.73%
P/EPS 16.13 32.14 30.00 21.71 17.31 -45.56 43.75 -48.42%
EY 6.20 3.11 3.33 4.61 5.78 -2.20 2.29 93.66%
DY 0.00 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.48 0.50 0.50 0.49 0.41 18.57%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 09/11/04 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 -
Price 1.04 0.95 0.87 0.85 0.95 0.88 0.86 -
P/RPS 2.75 3.78 7.47 10.52 4.67 7.53 3.49 -14.62%
P/EPS 16.77 33.93 30.00 20.73 18.27 -48.89 53.75 -53.83%
EY 5.96 2.95 3.33 4.82 5.47 -2.05 1.86 116.58%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.48 0.48 0.53 0.52 0.50 6.52%

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