[TROP] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 139.96%
YoY- -48.07%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 128,338 128,098 111,920 82,624 113,984 88,463 115,184 1.81%
PBT 45,368 15,320 23,027 21,371 23,200 20,901 28,718 7.91%
Tax -4,233 -7,707 -6,136 -7,263 -5,053 -6,103 -4,464 -0.88%
NP 41,135 7,613 16,891 14,108 18,147 14,798 24,254 9.19%
-
NP to SH 38,891 3,100 14,015 7,981 15,370 12,907 19,203 12.47%
-
Tax Rate 9.33% 50.31% 26.65% 33.99% 21.78% 29.20% 15.54% -
Total Cost 87,203 120,485 95,029 68,516 95,837 73,665 90,930 -0.69%
-
Net Worth 937,022 837,000 648,842 607,585 578,328 524,024 508,620 10.71%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 937,022 837,000 648,842 607,585 578,328 524,024 508,620 10.71%
NOSH 454,865 442,857 259,537 257,451 260,508 258,140 259,499 9.80%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 32.05% 5.94% 15.09% 17.07% 15.92% 16.73% 21.06% -
ROE 4.15% 0.37% 2.16% 1.31% 2.66% 2.46% 3.78% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.21 28.93 43.12 32.09 43.75 34.27 44.39 -7.27%
EPS 8.55 0.70 5.40 3.10 5.90 5.00 7.40 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.89 2.50 2.36 2.22 2.03 1.96 0.83%
Adjusted Per Share Value based on latest NOSH - 258,611
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.10 5.09 4.45 3.29 4.53 3.52 4.58 1.80%
EPS 1.55 0.12 0.56 0.32 0.61 0.51 0.76 12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3727 0.3329 0.2581 0.2417 0.23 0.2084 0.2023 10.71%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.56 1.09 1.01 1.12 1.25 0.78 0.75 -
P/RPS 5.53 3.77 2.34 3.49 2.86 2.28 1.69 21.83%
P/EPS 18.25 155.71 18.70 36.13 21.19 15.60 10.14 10.28%
EY 5.48 0.64 5.35 2.77 4.72 6.41 9.87 -9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 0.40 0.47 0.56 0.38 0.38 12.24%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 24/08/10 26/08/09 25/08/08 13/08/07 16/08/06 17/08/05 -
Price 1.47 1.05 1.14 1.10 1.40 0.74 0.77 -
P/RPS 5.21 3.63 2.64 3.43 3.20 2.16 1.73 20.16%
P/EPS 17.19 150.00 21.11 35.48 23.73 14.80 10.41 8.71%
EY 5.82 0.67 4.74 2.82 4.21 6.76 9.61 -8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.46 0.47 0.63 0.36 0.39 10.49%

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