[TROP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 138.66%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 128,098 111,920 82,624 113,984 88,463 115,184 51,311 16.46%
PBT 15,320 23,027 21,371 23,200 20,901 28,718 25,115 -7.90%
Tax -7,707 -6,136 -7,263 -5,053 -6,103 -4,464 -6,925 1.79%
NP 7,613 16,891 14,108 18,147 14,798 24,254 18,190 -13.50%
-
NP to SH 3,100 14,015 7,981 15,370 12,907 19,203 18,190 -25.53%
-
Tax Rate 50.31% 26.65% 33.99% 21.78% 29.20% 15.54% 27.57% -
Total Cost 120,485 95,029 68,516 95,837 73,665 90,930 33,121 24.00%
-
Net Worth 837,000 648,842 607,585 578,328 524,024 508,620 470,341 10.07%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 837,000 648,842 607,585 578,328 524,024 508,620 470,341 10.07%
NOSH 442,857 259,537 257,451 260,508 258,140 259,499 259,857 9.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.94% 15.09% 17.07% 15.92% 16.73% 21.06% 35.45% -
ROE 0.37% 2.16% 1.31% 2.66% 2.46% 3.78% 3.87% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 28.93 43.12 32.09 43.75 34.27 44.39 19.75 6.56%
EPS 0.70 5.40 3.10 5.90 5.00 7.40 7.00 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 2.50 2.36 2.22 2.03 1.96 1.81 0.72%
Adjusted Per Share Value based on latest NOSH - 262,647
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.09 4.45 3.29 4.53 3.52 4.58 2.04 16.45%
EPS 0.12 0.56 0.32 0.61 0.51 0.76 0.72 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3329 0.2581 0.2417 0.23 0.2084 0.2023 0.1871 10.07%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.09 1.01 1.12 1.25 0.78 0.75 0.87 -
P/RPS 3.77 2.34 3.49 2.86 2.28 1.69 4.41 -2.57%
P/EPS 155.71 18.70 36.13 21.19 15.60 10.14 12.43 52.36%
EY 0.64 5.35 2.77 4.72 6.41 9.87 8.05 -34.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.47 0.56 0.38 0.38 0.48 3.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 25/08/08 13/08/07 16/08/06 17/08/05 19/08/04 -
Price 1.05 1.14 1.10 1.40 0.74 0.77 0.87 -
P/RPS 3.63 2.64 3.43 3.20 2.16 1.73 4.41 -3.19%
P/EPS 150.00 21.11 35.48 23.73 14.80 10.41 12.43 51.42%
EY 0.67 4.74 2.82 4.21 6.76 9.61 8.05 -33.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.47 0.63 0.36 0.39 0.48 2.60%

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