[TROP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.16%
YoY- 129.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 176,926 230,368 102,622 187,704 217,470 177,112 143,314 3.57%
PBT 41,802 57,436 50,230 21,840 -44,156 65,692 15,574 17.87%
Tax -12,206 -8,928 -13,850 -5,310 44,156 -5,396 -15,574 -3.97%
NP 29,596 48,508 36,380 16,530 0 60,296 0 -
-
NP to SH 25,814 38,406 36,380 16,530 -55,210 60,296 0 -
-
Tax Rate 29.20% 15.54% 27.57% 24.31% - 8.21% 100.00% -
Total Cost 147,330 181,860 66,242 171,174 217,470 116,816 143,314 0.46%
-
Net Worth 524,024 508,620 470,341 441,660 520,849 571,772 546,670 -0.70%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 524,024 508,620 470,341 441,660 520,849 571,772 546,670 -0.70%
NOSH 258,140 259,499 259,857 258,281 260,424 259,896 259,085 -0.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.73% 21.06% 35.45% 8.81% 0.00% 34.04% 0.00% -
ROE 4.93% 7.55% 7.73% 3.74% -10.60% 10.55% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.54 88.77 39.49 72.67 83.51 68.15 55.32 3.63%
EPS 10.00 14.80 14.00 6.40 -21.20 23.20 2.20 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.96 1.81 1.71 2.00 2.20 2.11 -0.64%
Adjusted Per Share Value based on latest NOSH - 255,249
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.06 9.20 4.10 7.49 8.68 7.07 5.72 3.56%
EPS 1.03 1.53 1.45 0.66 -2.20 2.41 2.20 -11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2092 0.203 0.1877 0.1763 0.2079 0.2282 0.2182 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.78 0.75 0.87 0.70 0.89 0.90 2.02 -
P/RPS 1.14 0.84 2.20 0.96 1.07 1.32 3.65 -17.62%
P/EPS 7.80 5.07 6.21 10.94 -4.20 3.88 91.82 -33.68%
EY 12.82 19.73 16.09 9.14 -23.82 25.78 1.09 50.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.48 0.41 0.45 0.41 0.96 -14.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 17/08/05 19/08/04 28/08/03 20/08/02 27/08/01 24/08/00 -
Price 0.74 0.77 0.87 0.86 0.82 1.08 2.00 -
P/RPS 1.08 0.87 2.20 1.18 0.98 1.58 3.62 -18.24%
P/EPS 7.40 5.20 6.21 13.44 -3.87 4.66 90.91 -34.15%
EY 13.51 19.22 16.09 7.44 -25.85 21.48 1.10 51.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.48 0.50 0.41 0.49 0.95 -14.92%

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