[TROP] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -27.24%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 78,610 58,759 59,827 55,357 98,661 64,534 30,364 88.21%
PBT 16,341 12,321 15,204 13,514 27,211 13,122 11,136 29.04%
Tax -8,011 -6,946 -2,708 -1,756 -11,052 -5,925 -3,574 71.02%
NP 8,330 5,375 12,496 11,758 16,159 7,197 7,562 6.64%
-
NP to SH 5,016 4,974 8,359 11,758 16,159 7,197 7,562 -23.88%
-
Tax Rate 49.02% 56.38% 17.81% 12.99% 40.62% 45.15% 32.09% -
Total Cost 70,280 53,384 47,331 43,599 82,502 57,337 22,802 111.35%
-
Net Worth 596,640 513,107 511,988 498,307 489,982 483,227 471,973 16.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,560 - - - - 5,140 - -
Div Payout % 210.53% - - - - 71.43% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 596,640 513,107 511,988 498,307 489,982 483,227 471,973 16.86%
NOSH 264,000 261,789 261,218 258,190 260,629 257,035 260,758 0.82%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.60% 9.15% 20.89% 21.24% 16.38% 11.15% 24.90% -
ROE 0.84% 0.97% 1.63% 2.36% 3.30% 1.49% 1.60% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.78 22.45 22.90 21.44 37.85 25.11 11.64 86.74%
EPS 1.90 1.90 3.20 4.20 6.20 2.80 2.90 -24.50%
DPS 4.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.26 1.96 1.96 1.93 1.88 1.88 1.81 15.90%
Adjusted Per Share Value based on latest NOSH - 258,190
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.42 2.56 2.60 2.41 4.29 2.81 1.32 88.31%
EPS 0.22 0.22 0.36 0.51 0.70 0.31 0.33 -23.62%
DPS 0.46 0.00 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.2596 0.2233 0.2228 0.2168 0.2132 0.2103 0.2054 16.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.82 0.72 0.75 0.80 1.00 0.90 0.87 -
P/RPS 2.75 3.21 3.27 3.73 2.64 3.58 7.47 -48.54%
P/EPS 43.16 37.89 23.44 17.57 16.13 32.14 30.00 27.35%
EY 2.32 2.64 4.27 5.69 6.20 3.11 3.33 -21.35%
DY 4.88 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.36 0.37 0.38 0.41 0.53 0.48 0.48 -17.40%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 -
Price 0.79 0.80 0.77 0.80 1.04 0.95 0.87 -
P/RPS 2.65 3.56 3.36 3.73 2.75 3.78 7.47 -49.79%
P/EPS 41.58 42.11 24.06 17.57 16.77 33.93 30.00 24.23%
EY 2.41 2.38 4.16 5.69 5.96 2.95 3.33 -19.34%
DY 5.06 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.35 0.41 0.39 0.41 0.55 0.51 0.48 -18.94%

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