[TROP] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -55.9%
YoY- 107.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 150,225 173,943 115,845 123,863 154,436 122,123 119,401 3.89%
PBT 33,523 41,039 38,237 7,830 -42,492 25,927 13,572 16.25%
Tax -5,921 -11,410 -12,850 -4,185 -9,596 -280 -12,519 -11.72%
NP 27,602 29,629 25,387 3,645 -52,088 25,647 1,053 72.31%
-
NP to SH 24,145 24,177 25,387 3,645 -52,088 25,647 1,053 68.51%
-
Tax Rate 17.66% 27.80% 33.61% 53.45% - 1.08% 92.24% -
Total Cost 122,623 144,314 90,458 120,218 206,524 96,476 118,348 0.59%
-
Net Worth 545,209 509,536 487,015 440,003 494,956 564,752 53,966,249 -53.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 5,181 - - - - -
Div Payout % - - 20.41% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 545,209 509,536 487,015 440,003 494,956 564,752 53,966,249 -53.48%
NOSH 259,623 259,967 259,051 260,357 259,139 259,060 263,249 -0.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.37% 17.03% 21.91% 2.94% -33.73% 21.00% 0.88% -
ROE 4.43% 4.74% 5.21% 0.83% -10.52% 4.54% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 57.86 66.91 44.72 47.57 59.60 47.14 45.36 4.13%
EPS 9.30 9.30 9.80 1.40 -20.10 9.90 0.40 68.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.96 1.88 1.69 1.91 2.18 205.00 -53.38%
Adjusted Per Share Value based on latest NOSH - 256,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.54 7.57 5.04 5.39 6.72 5.31 5.20 3.89%
EPS 1.05 1.05 1.10 0.16 -2.27 1.12 0.05 66.06%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.00 -
NAPS 0.2373 0.2217 0.2119 0.1915 0.2154 0.2458 23.4846 -53.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.71 0.72 0.90 0.82 0.77 0.80 1.58 -
P/RPS 1.23 1.08 2.01 1.72 1.29 1.70 3.48 -15.90%
P/EPS 7.63 7.74 9.18 58.57 -3.83 8.08 395.00 -48.18%
EY 13.10 12.92 10.89 1.71 -26.10 12.37 0.25 93.38%
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.48 0.49 0.40 0.37 0.01 79.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 28/11/00 -
Price 0.77 0.80 0.95 0.88 0.78 1.06 1.37 -
P/RPS 1.33 1.20 2.12 1.85 1.31 2.25 3.02 -12.76%
P/EPS 8.28 8.60 9.69 62.86 -3.88 10.71 342.50 -46.21%
EY 12.08 11.63 10.32 1.59 -25.77 9.34 0.29 86.13%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.51 0.52 0.41 0.49 0.01 82.49%

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