[TROP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 146.37%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 205,364 128,352 221,428 83,788 124,152 191,204 188,816 1.40%
PBT 40,892 36,520 54,056 55,916 20,128 -129,812 124,844 -16.96%
Tax -7,712 -9,720 -7,024 -13,404 -3,404 129,812 -8,372 -1.35%
NP 33,180 26,800 47,032 42,512 16,724 0 116,472 -18.87%
-
NP to SH 25,760 26,800 47,032 42,512 16,724 -139,344 116,472 -22.22%
-
Tax Rate 18.86% 26.62% 12.99% 23.97% 16.91% - 6.71% -
Total Cost 172,184 101,552 174,396 41,276 107,428 191,204 72,344 15.54%
-
Net Worth 566,720 630,409 498,307 461,410 444,231 493,943 571,941 -0.15%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 566,720 630,409 498,307 461,410 444,231 493,943 571,941 -0.15%
NOSH 257,600 304,545 258,190 259,219 261,312 259,970 259,973 -0.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.16% 20.88% 21.24% 50.74% 13.47% 0.00% 61.69% -
ROE 4.55% 4.25% 9.44% 9.21% 3.76% -28.21% 20.36% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.72 42.15 85.76 32.32 47.51 73.55 72.63 1.56%
EPS 10.00 8.80 16.80 16.40 6.40 -53.60 44.80 -22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.07 1.93 1.78 1.70 1.90 2.20 0.00%
Adjusted Per Share Value based on latest NOSH - 259,219
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.20 5.12 8.84 3.34 4.96 7.63 7.54 1.40%
EPS 1.03 1.07 1.88 1.70 0.67 -5.56 4.65 -22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2262 0.2516 0.1989 0.1842 0.1773 0.1972 0.2283 -0.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.91 0.71 0.80 0.89 0.71 1.08 0.88 -
P/RPS 1.14 1.68 0.93 2.75 1.49 1.47 1.21 -0.98%
P/EPS 9.10 8.07 4.39 5.43 11.09 -2.01 1.96 29.14%
EY 10.99 12.39 22.77 18.43 9.01 -49.63 50.91 -22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.41 0.50 0.42 0.57 0.40 0.41%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 31/05/06 19/05/05 21/05/04 23/05/03 24/05/02 30/05/01 -
Price 1.41 0.80 0.80 0.85 0.77 1.11 0.89 -
P/RPS 1.77 1.90 0.93 2.63 1.62 1.51 1.23 6.25%
P/EPS 14.10 9.09 4.39 5.18 12.03 -2.07 1.99 38.56%
EY 7.09 11.00 22.77 19.29 8.31 -48.29 50.34 -27.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 0.41 0.48 0.45 0.58 0.40 8.14%

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