[TROP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -88.68%
YoY- -95.15%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 101,923 62,238 69,726 58,372 102,256 97,331 67,137 31.99%
PBT 29,408 8,666 8,718 6,602 7,858 41,230 7,146 156.14%
Tax 4,935 -2,953 -4,251 -3,456 -541 -5,975 -1,495 -
NP 34,343 5,713 4,467 3,146 7,317 35,255 5,651 231.93%
-
NP to SH 34,588 5,564 2,636 464 4,099 32,399 4,448 291.03%
-
Tax Rate -16.78% 34.08% 48.76% 52.35% 6.88% 14.49% 20.92% -
Total Cost 67,580 56,525 65,259 55,226 94,939 62,076 61,486 6.48%
-
Net Worth 454,861 880,966 830,339 890,879 268,130 679,083 654,117 -21.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,743 - - - 8,043 7,775 - -
Div Payout % 65.75% - - - 196.24% 24.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 454,861 880,966 830,339 890,879 268,130 679,083 654,117 -21.45%
NOSH 454,861 463,666 439,333 463,999 268,130 259,192 261,647 44.43%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 33.70% 9.18% 6.41% 5.39% 7.16% 36.22% 8.42% -
ROE 7.60% 0.63% 0.32% 0.05% 1.53% 4.77% 0.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.41 13.42 15.87 12.58 38.14 37.55 25.66 -8.61%
EPS 7.60 1.20 0.60 0.10 1.53 12.50 1.70 170.63%
DPS 5.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.00 1.90 1.89 1.92 1.00 2.62 2.50 -45.62%
Adjusted Per Share Value based on latest NOSH - 463,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.05 2.48 2.77 2.32 4.07 3.87 2.67 31.91%
EPS 1.38 0.22 0.10 0.02 0.16 1.29 0.18 287.37%
DPS 0.90 0.00 0.00 0.00 0.32 0.31 0.00 -
NAPS 0.1809 0.3504 0.3303 0.3543 0.1066 0.2701 0.2602 -21.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.03 1.03 1.09 0.95 0.99 1.20 1.01 -
P/RPS 4.60 7.67 6.87 7.55 2.60 3.20 3.94 10.84%
P/EPS 13.55 85.83 181.67 950.00 64.76 9.60 59.41 -62.56%
EY 7.38 1.17 0.55 0.11 1.54 10.42 1.68 167.50%
DY 4.85 0.00 0.00 0.00 3.03 2.50 0.00 -
P/NAPS 1.03 0.54 0.58 0.49 0.99 0.46 0.40 87.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 -
Price 1.14 1.06 1.05 1.07 0.88 1.04 1.14 -
P/RPS 5.09 7.90 6.62 8.51 2.31 2.77 4.44 9.50%
P/EPS 14.99 88.33 175.00 1,070.00 57.56 8.32 67.06 -63.06%
EY 6.67 1.13 0.57 0.09 1.74 12.02 1.49 170.87%
DY 4.39 0.00 0.00 0.00 3.41 2.88 0.00 -
P/NAPS 1.14 0.56 0.56 0.56 0.88 0.40 0.46 82.82%

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