[TROP] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -56.31%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 173,713 161,579 141,997 141,400 175,119 189,296 188,184 -5.18%
PBT -50,331 -36,837 -45,575 18,088 28,209 40,913 34,409 -
Tax -12,054 -5,566 -3,028 -2,738 6,921 -1,282 4,192 -
NP -62,385 -42,403 -48,603 15,350 35,130 39,631 38,601 -
-
NP to SH -62,385 -42,403 -48,603 15,350 35,130 37,894 30,587 -
-
Tax Rate - - - 15.14% -24.53% 3.13% -12.18% -
Total Cost 236,098 203,982 190,600 126,050 139,989 149,665 149,583 35.52%
-
Net Worth 497,473 516,500 493,943 522,572 577,187 566,500 571,941 -8.87%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 497,473 516,500 493,943 522,572 577,187 566,500 571,941 -8.87%
NOSH 260,457 258,250 259,970 257,425 264,764 257,499 259,973 0.12%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -35.91% -26.24% -34.23% 10.86% 20.06% 20.94% 20.51% -
ROE -12.54% -8.21% -9.84% 2.94% 6.09% 6.69% 5.35% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 66.70 62.57 54.62 54.93 66.14 73.51 72.39 -5.30%
EPS -23.95 -16.42 -18.70 5.96 13.27 14.72 11.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.00 1.90 2.03 2.18 2.20 2.20 -8.98%
Adjusted Per Share Value based on latest NOSH - 257,425
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.93 6.45 5.67 5.64 6.99 7.56 7.51 -5.21%
EPS -2.49 -1.69 -1.94 0.61 1.40 1.51 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.2062 0.1972 0.2086 0.2304 0.2261 0.2283 -8.86%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.77 0.89 1.08 1.00 0.80 0.90 0.88 -
P/RPS 1.15 1.42 1.98 1.82 1.21 1.22 1.22 -3.85%
P/EPS -3.21 -5.42 -5.78 16.77 6.03 6.12 7.48 -
EY -31.11 -18.45 -17.31 5.96 16.59 16.35 13.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.57 0.49 0.37 0.41 0.40 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 20/08/02 24/05/02 27/02/02 29/11/01 27/08/01 30/05/01 -
Price 0.78 0.82 1.11 1.05 1.06 1.08 0.89 -
P/RPS 1.17 1.31 2.03 1.91 1.60 1.47 1.23 -3.27%
P/EPS -3.26 -4.99 -5.94 17.61 7.99 7.34 7.56 -
EY -30.71 -20.02 -16.84 5.68 12.52 13.63 13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.58 0.52 0.49 0.49 0.40 1.65%

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