[TROP] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 92.64%
YoY- -32.79%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 111,920 82,624 113,984 88,463 115,184 51,311 93,852 2.97%
PBT 23,027 21,371 23,200 20,901 28,718 25,115 10,920 13.22%
Tax -6,136 -7,263 -5,053 -6,103 -4,464 -6,925 -2,655 14.96%
NP 16,891 14,108 18,147 14,798 24,254 18,190 8,265 12.63%
-
NP to SH 14,015 7,981 15,370 12,907 19,203 18,190 8,265 9.19%
-
Tax Rate 26.65% 33.99% 21.78% 29.20% 15.54% 27.57% 24.31% -
Total Cost 95,029 68,516 95,837 73,665 90,930 33,121 85,587 1.75%
-
Net Worth 648,842 607,585 578,328 524,024 508,620 470,341 441,660 6.61%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 648,842 607,585 578,328 524,024 508,620 470,341 441,660 6.61%
NOSH 259,537 257,451 260,508 258,140 259,499 259,857 258,281 0.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.09% 17.07% 15.92% 16.73% 21.06% 35.45% 8.81% -
ROE 2.16% 1.31% 2.66% 2.46% 3.78% 3.87% 1.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 43.12 32.09 43.75 34.27 44.39 19.75 36.34 2.88%
EPS 5.40 3.10 5.90 5.00 7.40 7.00 3.20 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.36 2.22 2.03 1.96 1.81 1.71 6.52%
Adjusted Per Share Value based on latest NOSH - 262,259
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.47 3.30 4.55 3.53 4.60 2.05 3.75 2.96%
EPS 0.56 0.32 0.61 0.52 0.77 0.73 0.33 9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.259 0.2425 0.2308 0.2092 0.203 0.1877 0.1763 6.61%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.01 1.12 1.25 0.78 0.75 0.87 0.70 -
P/RPS 2.34 3.49 2.86 2.28 1.69 4.41 1.93 3.25%
P/EPS 18.70 36.13 21.19 15.60 10.14 12.43 21.87 -2.57%
EY 5.35 2.77 4.72 6.41 9.87 8.05 4.57 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.56 0.38 0.38 0.48 0.41 -0.41%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 25/08/08 13/08/07 16/08/06 17/08/05 19/08/04 28/08/03 -
Price 1.14 1.10 1.40 0.74 0.77 0.87 0.86 -
P/RPS 2.64 3.43 3.20 2.16 1.73 4.41 2.37 1.81%
P/EPS 21.11 35.48 23.73 14.80 10.41 12.43 26.88 -3.94%
EY 4.74 2.82 4.21 6.76 9.61 8.05 3.72 4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.63 0.36 0.39 0.48 0.50 -1.37%

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