[TROP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -35.93%
YoY- -31.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,563,680 1,010,700 1,221,008 471,336 230,700 233,488 179,132 43.46%
PBT 164,280 69,284 267,156 83,956 79,920 26,408 63,524 17.15%
Tax -56,396 9,412 -98,116 -18,564 -5,744 -13,824 -18,564 20.33%
NP 107,884 78,696 169,040 65,392 74,176 12,584 44,960 15.69%
-
NP to SH 77,108 31,308 175,228 49,344 72,540 1,856 38,268 12.37%
-
Tax Rate 34.33% -13.58% 36.73% 22.11% 7.19% 52.35% 29.22% -
Total Cost 1,455,796 932,004 1,051,968 405,944 156,524 220,904 134,172 48.76%
-
Net Worth 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 641,247 28.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 641,247 28.77%
NOSH 1,407,080 1,185,909 796,490 458,587 454,511 463,999 258,567 32.60%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.90% 7.79% 13.84% 13.87% 32.15% 5.39% 25.10% -
ROE 2.63% 1.39% 8.66% 5.12% 7.90% 0.21% 5.97% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 111.13 85.23 153.30 102.78 50.76 50.32 69.28 8.19%
EPS 5.48 2.64 22.00 10.76 15.96 0.40 14.80 -15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.90 2.54 2.10 2.02 1.92 2.48 -2.88%
Adjusted Per Share Value based on latest NOSH - 458,587
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 62.19 40.20 48.56 18.75 9.18 9.29 7.12 43.48%
EPS 3.07 1.25 6.97 1.96 2.89 0.07 1.52 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1641 0.8962 0.8047 0.383 0.3652 0.3543 0.255 28.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.03 1.57 1.54 1.23 1.10 0.95 0.88 -
P/RPS 0.93 1.84 1.00 1.20 2.17 1.89 1.27 -5.05%
P/EPS 18.80 59.47 7.00 11.43 6.89 237.50 5.95 21.12%
EY 5.32 1.68 14.29 8.75 14.51 0.42 16.82 -17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 0.61 0.59 0.54 0.49 0.35 6.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 09/05/14 21/05/13 23/05/12 26/05/11 19/05/10 21/05/09 -
Price 1.10 1.59 1.92 1.15 1.16 1.07 1.02 -
P/RPS 0.99 1.87 1.25 1.12 2.29 2.13 1.47 -6.37%
P/EPS 20.07 60.23 8.73 10.69 7.27 267.50 6.89 19.49%
EY 4.98 1.66 11.46 9.36 13.76 0.37 14.51 -16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.76 0.55 0.57 0.56 0.41 4.36%

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