[TROP] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -1068.47%
YoY- -177.09%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 675,973 721,242 434,725 435,508 478,395 509,223 734,433 -1.37%
PBT 98,322 2,601 -96,963 -24,147 109,452 77,611 150,407 -6.83%
Tax -38,287 16,388 19,918 17,098 -56,144 1,817 -55,711 -6.05%
NP 60,035 18,989 -77,045 -7,049 53,308 79,428 94,696 -7.30%
-
NP to SH 34,485 -4,929 -94,947 -22,701 29,447 85,086 84,403 -13.84%
-
Tax Rate 38.94% -630.07% - - 51.30% -2.34% 37.04% -
Total Cost 615,938 702,253 511,770 442,557 425,087 429,795 639,737 -0.62%
-
Net Worth 4,328,707 3,995,567 4,241,726 4,679,001 4,678,980 3,438,588 3,379,201 4.20%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 39,830 23,405 -
Div Payout % - - - - - 46.81% 27.73% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 4,328,707 3,995,567 4,241,726 4,679,001 4,678,980 3,438,588 3,379,201 4.20%
NOSH 2,297,938 2,160,261 1,782,425 1,470,425 1,470,425 1,470,417 1,470,417 7.71%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.88% 2.63% -17.72% -1.62% 11.14% 15.60% 12.89% -
ROE 0.80% -0.12% -2.24% -0.49% 0.63% 2.47% 2.50% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 29.83 35.56 26.44 29.97 33.43 35.54 50.21 -8.30%
EPS 1.52 -0.24 -5.97 -1.56 2.05 5.93 5.77 -19.91%
DPS 0.00 0.00 0.00 0.00 0.00 2.78 1.60 -
NAPS 1.91 1.97 2.58 3.22 3.27 2.40 2.31 -3.11%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 26.98 28.79 17.35 17.38 19.10 20.33 29.32 -1.37%
EPS 1.38 -0.20 -3.79 -0.91 1.18 3.40 3.37 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.59 0.93 -
NAPS 1.7279 1.5949 1.6931 1.8677 1.8677 1.3726 1.3489 4.20%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.45 1.34 0.96 0.88 0.88 0.855 0.855 -
P/RPS 4.86 3.77 3.63 2.94 2.63 2.41 1.70 19.11%
P/EPS 95.29 -551.39 -16.62 -56.33 42.76 14.40 14.82 36.32%
EY 1.05 -0.18 -6.02 -1.78 2.34 6.95 6.75 -26.64%
DY 0.00 0.00 0.00 0.00 0.00 3.25 1.87 -
P/NAPS 0.76 0.68 0.37 0.27 0.27 0.36 0.37 12.73%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 25/08/22 28/09/21 19/08/20 22/08/19 23/08/18 -
Price 1.50 1.19 1.20 1.02 0.90 0.84 0.88 -
P/RPS 5.03 3.35 4.54 3.40 2.69 2.36 1.75 19.22%
P/EPS 98.58 -489.67 -20.78 -65.29 43.73 14.14 15.25 36.44%
EY 1.01 -0.20 -4.81 -1.53 2.29 7.07 6.56 -26.76%
DY 0.00 0.00 0.00 0.00 0.00 3.31 1.82 -
P/NAPS 0.79 0.60 0.47 0.32 0.28 0.35 0.38 12.96%

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