[TROP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.33%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 256,196 223,840 165,248 227,968 176,926 230,368 102,622 16.46%
PBT 30,640 46,054 42,742 46,400 41,802 57,436 50,230 -7.90%
Tax -15,414 -12,272 -14,526 -10,106 -12,206 -8,928 -13,850 1.79%
NP 15,226 33,782 28,216 36,294 29,596 48,508 36,380 -13.50%
-
NP to SH 6,200 28,030 15,962 30,740 25,814 38,406 36,380 -25.53%
-
Tax Rate 50.31% 26.65% 33.99% 21.78% 29.20% 15.54% 27.57% -
Total Cost 240,970 190,058 137,032 191,674 147,330 181,860 66,242 24.00%
-
Net Worth 837,000 648,842 607,585 578,328 524,024 508,620 470,341 10.07%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 837,000 648,842 607,585 578,328 524,024 508,620 470,341 10.07%
NOSH 442,857 259,537 257,451 260,508 258,140 259,499 259,857 9.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.94% 15.09% 17.07% 15.92% 16.73% 21.06% 35.45% -
ROE 0.74% 4.32% 2.63% 5.32% 4.93% 7.55% 7.73% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.85 86.25 64.19 87.51 68.54 88.77 39.49 6.56%
EPS 1.40 10.80 6.20 11.80 10.00 14.80 14.00 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 2.50 2.36 2.22 2.03 1.96 1.81 0.72%
Adjusted Per Share Value based on latest NOSH - 262,647
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.19 8.90 6.57 9.07 7.04 9.16 4.08 16.47%
EPS 0.25 1.11 0.63 1.22 1.03 1.53 1.45 -25.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3329 0.2581 0.2417 0.23 0.2084 0.2023 0.1871 10.07%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.09 1.01 1.12 1.25 0.78 0.75 0.87 -
P/RPS 1.88 1.17 1.74 1.43 1.14 0.84 2.20 -2.58%
P/EPS 77.86 9.35 18.06 10.59 7.80 5.07 6.21 52.38%
EY 1.28 10.69 5.54 9.44 12.82 19.73 16.09 -34.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.47 0.56 0.38 0.38 0.48 3.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 25/08/08 13/08/07 16/08/06 17/08/05 19/08/04 -
Price 1.05 1.14 1.10 1.40 0.74 0.77 0.87 -
P/RPS 1.82 1.32 1.71 1.60 1.08 0.87 2.20 -3.10%
P/EPS 75.00 10.56 17.74 11.86 7.40 5.20 6.21 51.44%
EY 1.33 9.47 5.64 8.43 13.51 19.22 16.09 -33.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.47 0.63 0.36 0.39 0.48 2.60%

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