[TROP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 568.1%
YoY- -77.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 667,384 234,915 128,338 128,098 111,920 82,624 113,984 34.21%
PBT 129,126 79,685 45,368 15,320 23,027 21,371 23,200 33.08%
Tax -40,148 -21,694 -4,233 -7,707 -6,136 -7,263 -5,053 41.21%
NP 88,978 57,991 41,135 7,613 16,891 14,108 18,147 30.30%
-
NP to SH 82,135 51,162 38,891 3,100 14,015 7,981 15,370 32.18%
-
Tax Rate 31.09% 27.22% 9.33% 50.31% 26.65% 33.99% 21.78% -
Total Cost 578,406 176,924 87,203 120,485 95,029 68,516 95,837 34.89%
-
Net Worth 2,066,024 1,072,009 937,022 837,000 648,842 607,585 578,328 23.61%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,066,024 1,072,009 937,022 837,000 648,842 607,585 578,328 23.61%
NOSH 843,275 460,089 454,865 442,857 259,537 257,451 260,508 21.60%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.33% 24.69% 32.05% 5.94% 15.09% 17.07% 15.92% -
ROE 3.98% 4.77% 4.15% 0.37% 2.16% 1.31% 2.66% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.14 51.06 28.21 28.93 43.12 32.09 43.75 10.37%
EPS 9.74 11.12 8.55 0.70 5.40 3.10 5.90 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.33 2.06 1.89 2.50 2.36 2.22 1.65%
Adjusted Per Share Value based on latest NOSH - 439,333
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.54 9.34 5.10 5.09 4.45 3.29 4.53 34.23%
EPS 3.27 2.03 1.55 0.12 0.56 0.32 0.61 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8217 0.4264 0.3727 0.3329 0.2581 0.2417 0.23 23.61%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.89 1.15 1.56 1.09 1.01 1.12 1.25 -
P/RPS 2.39 2.25 5.53 3.77 2.34 3.49 2.86 -2.94%
P/EPS 19.40 10.34 18.25 155.71 18.70 36.13 21.19 -1.45%
EY 5.15 9.67 5.48 0.64 5.35 2.77 4.72 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.76 0.58 0.40 0.47 0.56 5.44%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 30/11/12 25/08/11 24/08/10 26/08/09 25/08/08 13/08/07 -
Price 1.66 1.04 1.47 1.05 1.14 1.10 1.40 -
P/RPS 2.10 2.04 5.21 3.63 2.64 3.43 3.20 -6.77%
P/EPS 17.04 9.35 17.19 150.00 21.11 35.48 23.73 -5.36%
EY 5.87 10.69 5.82 0.67 4.74 2.82 4.21 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.71 0.56 0.46 0.47 0.63 1.27%

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