[TROP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -70.6%
YoY- 107.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 200,300 231,924 154,460 165,150 205,914 162,830 159,201 3.89%
PBT 44,697 54,718 50,982 10,440 -56,656 34,569 18,096 16.25%
Tax -7,894 -15,213 -17,133 -5,580 -12,794 -373 -16,692 -11.72%
NP 36,802 39,505 33,849 4,860 -69,450 34,196 1,404 72.30%
-
NP to SH 32,193 32,236 33,849 4,860 -69,450 34,196 1,404 68.51%
-
Tax Rate 17.66% 27.80% 33.61% 53.45% - 1.08% 92.24% -
Total Cost 163,497 192,418 120,610 160,290 275,365 128,634 157,797 0.59%
-
Net Worth 545,209 509,536 487,015 440,003 494,956 564,752 53,966,247 -53.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 6,908 - - - - -
Div Payout % - - 20.41% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 545,209 509,536 487,015 440,003 494,956 564,752 53,966,247 -53.48%
NOSH 259,623 259,967 259,051 260,357 259,139 259,060 263,249 -0.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.37% 17.03% 21.91% 2.94% -33.73% 21.00% 0.88% -
ROE 5.90% 6.33% 6.95% 1.10% -14.03% 6.06% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.15 89.21 59.63 63.43 79.46 62.85 60.48 4.13%
EPS 12.40 12.40 13.07 1.87 -26.80 13.20 0.53 69.07%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.96 1.88 1.69 1.91 2.18 205.00 -53.38%
Adjusted Per Share Value based on latest NOSH - 256,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.97 9.22 6.14 6.57 8.19 6.48 6.33 3.91%
EPS 1.28 1.28 1.35 0.19 -2.76 1.36 0.06 66.49%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.2168 0.2027 0.1937 0.175 0.1969 0.2246 21.4642 -53.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.71 0.72 0.90 0.82 0.77 0.80 1.58 -
P/RPS 0.92 0.81 1.51 1.29 0.97 1.27 2.61 -15.94%
P/EPS 5.73 5.81 6.89 43.93 -2.87 6.06 296.25 -48.17%
EY 17.46 17.22 14.52 2.28 -34.81 16.50 0.34 92.73%
DY 0.00 0.00 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.48 0.49 0.40 0.37 0.01 79.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 28/11/00 -
Price 0.77 0.80 0.95 0.88 0.78 1.06 1.37 -
P/RPS 1.00 0.90 1.59 1.39 0.98 1.69 2.27 -12.76%
P/EPS 6.21 6.45 7.27 47.14 -2.91 8.03 256.88 -46.21%
EY 16.10 15.50 13.75 2.12 -34.36 12.45 0.39 85.85%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.51 0.52 0.41 0.49 0.01 82.49%

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