[TROP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -29.42%
YoY- 255.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 444,680 363,439 362,132 305,252 234,362 161,086 117,081 142.83%
PBT 325,175 49,347 62,337 66,789 65,150 80,109 58,696 212.11%
Tax -65,448 -19,680 -15,619 -24,529 -1,530 -21,189 -17,053 144.53%
NP 259,727 29,667 46,718 42,260 63,620 58,920 41,643 237.70%
-
NP to SH 256,453 23,720 38,328 43,807 62,068 57,827 38,826 250.82%
-
Tax Rate 20.13% 39.88% 25.06% 36.73% 2.35% 26.45% 29.05% -
Total Cost 184,953 333,772 315,414 262,992 170,742 102,166 75,438 81.52%
-
Net Worth 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 78.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 48,518 - - 46,368 - - -
Div Payout % - 204.55% - - 74.71% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 78.42%
NOSH 1,106,354 1,078,181 889,280 796,490 724,512 460,772 461,116 78.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 58.41% 8.16% 12.90% 13.84% 27.15% 36.58% 35.57% -
ROE 9.99% 1.04% 1.76% 2.17% 4.28% 3.48% 3.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.19 33.71 40.72 38.32 32.35 34.96 25.39 35.70%
EPS 23.18 2.20 4.31 5.50 8.57 12.55 8.42 96.06%
DPS 0.00 4.50 0.00 0.00 6.40 0.00 0.00 -
NAPS 2.32 2.12 2.45 2.54 2.00 3.61 2.33 -0.28%
Adjusted Per Share Value based on latest NOSH - 796,490
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.75 14.51 14.45 12.18 9.35 6.43 4.67 142.95%
EPS 10.24 0.95 1.53 1.75 2.48 2.31 1.55 250.87%
DPS 0.00 1.94 0.00 0.00 1.85 0.00 0.00 -
NAPS 1.0245 0.9124 0.8697 0.8075 0.5784 0.664 0.4289 78.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.22 1.51 1.89 1.54 1.03 1.02 1.15 -
P/RPS 3.04 4.48 4.64 4.02 3.18 2.92 4.53 -23.29%
P/EPS 5.26 68.64 43.85 28.00 12.02 8.13 13.66 -46.97%
EY 19.00 1.46 2.28 3.57 8.32 12.30 7.32 88.54%
DY 0.00 2.98 0.00 0.00 6.21 0.00 0.00 -
P/NAPS 0.53 0.71 0.77 0.61 0.52 0.28 0.49 5.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 -
Price 1.30 1.34 1.66 1.92 1.37 1.04 1.04 -
P/RPS 3.23 3.98 4.08 5.01 4.24 2.97 4.10 -14.66%
P/EPS 5.61 60.91 38.52 34.91 15.99 8.29 12.35 -40.82%
EY 17.83 1.64 2.60 2.86 6.25 12.07 8.10 68.97%
DY 0.00 3.36 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.56 0.63 0.68 0.76 0.69 0.29 0.45 15.64%

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