[TROP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -61.86%
YoY- 187.64%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 102,256 97,331 67,137 44,783 74,110 87,356 34,686 105.19%
PBT 7,858 41,230 7,146 15,881 35,885 19,426 13,153 -28.99%
Tax -541 -5,975 -1,495 -4,641 -5,017 -13,317 -4,162 -74.24%
NP 7,317 35,255 5,651 11,240 30,868 6,109 8,991 -12.80%
-
NP to SH 4,099 32,399 4,448 9,567 25,083 1,372 4,655 -8.10%
-
Tax Rate 6.88% 14.49% 20.92% 29.22% 13.98% 68.55% 31.64% -
Total Cost 94,939 62,076 61,486 33,543 43,242 81,247 25,695 138.43%
-
Net Worth 268,130 679,083 654,117 641,247 522,088 636,607 610,322 -42.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,043 7,775 - - 5,220 - - -
Div Payout % 196.24% 24.00% - - 20.81% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 268,130 679,083 654,117 641,247 522,088 636,607 610,322 -42.12%
NOSH 268,130 259,192 261,647 258,567 261,044 274,400 258,611 2.43%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.16% 36.22% 8.42% 25.10% 41.65% 6.99% 25.92% -
ROE 1.53% 4.77% 0.68% 1.49% 4.80% 0.22% 0.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.14 37.55 25.66 17.32 28.39 31.84 13.41 100.35%
EPS 1.53 12.50 1.70 3.70 9.66 0.50 1.80 -10.24%
DPS 3.00 3.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 2.62 2.50 2.48 2.00 2.32 2.36 -43.49%
Adjusted Per Share Value based on latest NOSH - 258,567
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.07 3.87 2.67 1.78 2.95 3.47 1.38 105.25%
EPS 0.16 1.29 0.18 0.38 1.00 0.05 0.19 -10.79%
DPS 0.32 0.31 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1066 0.2701 0.2602 0.255 0.2077 0.2532 0.2427 -42.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 1.20 1.01 0.88 0.95 1.02 1.12 -
P/RPS 2.60 3.20 3.94 5.08 3.35 3.20 8.35 -53.96%
P/EPS 64.76 9.60 59.41 23.78 9.89 204.00 62.22 2.69%
EY 1.54 10.42 1.68 4.20 10.11 0.49 1.61 -2.91%
DY 3.03 2.50 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.99 0.46 0.40 0.35 0.48 0.44 0.47 64.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 26/08/09 21/05/09 25/02/09 24/11/08 25/08/08 -
Price 0.88 1.04 1.14 1.02 1.00 0.96 1.10 -
P/RPS 2.31 2.77 4.44 5.89 3.52 3.02 8.20 -56.92%
P/EPS 57.56 8.32 67.06 27.57 10.41 192.00 61.11 -3.90%
EY 1.74 12.02 1.49 3.63 9.61 0.52 1.64 4.01%
DY 3.41 2.88 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.88 0.40 0.46 0.41 0.50 0.41 0.47 51.73%

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