[TROP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -416.63%
YoY- -258.9%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 210,307 173,713 161,579 141,997 141,400 175,119 189,296 7.24%
PBT -83,966 -50,331 -36,837 -45,575 18,088 28,209 40,913 -
Tax -2,280 -12,054 -5,566 -3,028 -2,738 6,921 -1,282 46.63%
NP -86,246 -62,385 -42,403 -48,603 15,350 35,130 39,631 -
-
NP to SH -86,246 -62,385 -42,403 -48,603 15,350 35,130 37,894 -
-
Tax Rate - - - - 15.14% -24.53% 3.13% -
Total Cost 296,553 236,098 203,982 190,600 126,050 139,989 149,665 57.56%
-
Net Worth 439,913 497,473 516,500 493,943 522,572 577,187 566,500 -15.47%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 439,913 497,473 516,500 493,943 522,572 577,187 566,500 -15.47%
NOSH 258,772 260,457 258,250 259,970 257,425 264,764 257,499 0.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -41.01% -35.91% -26.24% -34.23% 10.86% 20.06% 20.94% -
ROE -19.61% -12.54% -8.21% -9.84% 2.94% 6.09% 6.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 81.27 66.70 62.57 54.62 54.93 66.14 73.51 6.89%
EPS -33.33 -23.95 -16.42 -18.70 5.96 13.27 14.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.91 2.00 1.90 2.03 2.18 2.20 -15.75%
Adjusted Per Share Value based on latest NOSH - 259,970
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.39 6.93 6.45 5.67 5.64 6.99 7.56 7.17%
EPS -3.44 -2.49 -1.69 -1.94 0.61 1.40 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1986 0.2062 0.1972 0.2086 0.2304 0.2261 -15.46%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.79 0.77 0.89 1.08 1.00 0.80 0.90 -
P/RPS 0.97 1.15 1.42 1.98 1.82 1.21 1.22 -14.14%
P/EPS -2.37 -3.21 -5.42 -5.78 16.77 6.03 6.12 -
EY -42.19 -31.11 -18.45 -17.31 5.96 16.59 16.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.45 0.57 0.49 0.37 0.41 7.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 20/08/02 24/05/02 27/02/02 29/11/01 27/08/01 -
Price 0.70 0.78 0.82 1.11 1.05 1.06 1.08 -
P/RPS 0.86 1.17 1.31 2.03 1.91 1.60 1.47 -29.98%
P/EPS -2.10 -3.26 -4.99 -5.94 17.61 7.99 7.34 -
EY -47.61 -30.71 -20.02 -16.84 5.68 12.52 13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.41 0.58 0.52 0.49 0.49 -11.17%

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