[TROP] YoY Annualized Quarter 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- -55.11%
YoY- 45.82%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 213,769 182,800 210,307 141,400 213,086 161,471 -0.29%
PBT 54,407 29,040 -83,966 18,088 14,529 -104,819 -
Tax -12,861 -11,785 -2,280 -2,738 -4,002 104,819 -
NP 41,546 17,255 -86,246 15,350 10,527 0 -100.00%
-
NP to SH 41,546 17,255 -86,246 15,350 10,527 -102,509 -
-
Tax Rate 23.64% 40.58% - 15.14% 27.54% - -
Total Cost 172,223 165,545 296,553 126,050 202,559 161,471 -0.06%
-
Net Worth 550,484 454,904 441,615 528,144 534,509 545,528 -0.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,789 - - - - - -100.00%
Div Payout % 18.75% - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 550,484 454,904 441,615 528,144 534,509 545,528 -0.00%
NOSH 259,662 261,439 259,774 260,169 256,975 259,775 0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.43% 9.44% -41.01% 10.86% 4.94% 0.00% -
ROE 7.55% 3.79% -19.53% 2.91% 1.97% -18.79% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 82.33 69.92 80.96 54.35 82.92 62.16 -0.29%
EPS 16.00 6.60 -33.20 5.90 4.10 -37.90 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.12 1.74 1.70 2.03 2.08 2.10 -0.00%
Adjusted Per Share Value based on latest NOSH - 257,425
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.30 7.95 9.15 6.15 9.27 7.03 -0.29%
EPS 1.81 0.75 -3.75 0.67 0.46 -4.46 -
DPS 0.34 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2396 0.198 0.1922 0.2298 0.2326 0.2374 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 0.90 0.79 1.00 1.00 0.00 -
P/RPS 1.21 1.29 0.98 1.84 1.21 0.00 -100.00%
P/EPS 6.25 13.64 -2.38 16.95 24.41 0.00 -100.00%
EY 16.00 7.33 -42.03 5.90 4.10 0.00 -100.00%
DY 3.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.52 0.46 0.49 0.48 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/05 26/02/04 28/02/03 27/02/02 28/02/01 28/02/00 -
Price 1.04 0.95 0.70 1.05 0.99 3.36 -
P/RPS 1.26 1.36 0.86 1.93 1.19 5.41 1.54%
P/EPS 6.50 14.39 -2.11 17.80 24.17 -8.51 -
EY 15.38 6.95 -47.43 5.62 4.14 -11.74 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.55 0.41 0.52 0.48 1.60 1.25%

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