[TROP] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 71.15%
YoY- 120.08%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 113,984 88,463 115,184 51,311 93,852 108,735 88,556 4.29%
PBT 23,200 20,901 28,718 25,115 10,920 -22,078 32,846 -5.62%
Tax -5,053 -6,103 -4,464 -6,925 -2,655 22,078 -2,698 11.01%
NP 18,147 14,798 24,254 18,190 8,265 0 30,148 -8.10%
-
NP to SH 15,370 12,907 19,203 18,190 8,265 -27,605 30,148 -10.61%
-
Tax Rate 21.78% 29.20% 15.54% 27.57% 24.31% - 8.21% -
Total Cost 95,837 73,665 90,930 33,121 85,587 108,735 58,408 8.59%
-
Net Worth 578,328 524,024 508,620 470,341 441,660 520,849 571,772 0.19%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 578,328 524,024 508,620 470,341 441,660 520,849 571,772 0.19%
NOSH 260,508 258,140 259,499 259,857 258,281 260,424 259,896 0.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.92% 16.73% 21.06% 35.45% 8.81% 0.00% 34.04% -
ROE 2.66% 2.46% 3.78% 3.87% 1.87% -5.30% 5.27% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.75 34.27 44.39 19.75 36.34 41.75 34.07 4.25%
EPS 5.90 5.00 7.40 7.00 3.20 -10.60 11.60 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.03 1.96 1.81 1.71 2.00 2.20 0.15%
Adjusted Per Share Value based on latest NOSH - 260,758
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.53 3.52 4.58 2.04 3.73 4.32 3.52 4.29%
EPS 0.61 0.51 0.76 0.72 0.33 -1.10 1.20 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.2084 0.2023 0.1871 0.1757 0.2072 0.2274 0.18%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.25 0.78 0.75 0.87 0.70 0.89 0.90 -
P/RPS 2.86 2.28 1.69 4.41 1.93 2.13 2.64 1.34%
P/EPS 21.19 15.60 10.14 12.43 21.87 -8.40 7.76 18.21%
EY 4.72 6.41 9.87 8.05 4.57 -11.91 12.89 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.38 0.48 0.41 0.45 0.41 5.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 13/08/07 16/08/06 17/08/05 19/08/04 28/08/03 20/08/02 27/08/01 -
Price 1.40 0.74 0.77 0.87 0.86 0.82 1.08 -
P/RPS 3.20 2.16 1.73 4.41 2.37 1.96 3.17 0.15%
P/EPS 23.73 14.80 10.41 12.43 26.88 -7.74 9.31 16.86%
EY 4.21 6.76 9.61 8.05 3.72 -12.93 10.74 -14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.36 0.39 0.48 0.50 0.41 0.49 4.27%

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