[TROP] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 104.85%
YoY- 112.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 32,088 55,357 20,947 31,038 47,801 47,204 31,417 0.35%
PBT 9,130 13,514 13,979 5,032 -32,453 31,211 12,656 -5.29%
Tax -2,430 -1,756 -3,351 -851 32,453 -2,093 -3,588 -6.28%
NP 6,700 11,758 10,628 4,181 0 29,118 9,068 -4.91%
-
NP to SH 6,700 11,758 10,628 4,181 -34,836 29,118 9,068 -4.91%
-
Tax Rate 26.62% 12.99% 23.97% 16.91% - 6.71% 28.35% -
Total Cost 25,388 43,599 10,319 26,857 47,801 18,086 22,349 2.14%
-
Net Worth 630,409 498,307 461,410 444,231 493,943 571,941 551,852 2.24%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 630,409 498,307 461,410 444,231 493,943 571,941 551,852 2.24%
NOSH 304,545 258,190 259,219 261,312 259,970 259,973 259,085 2.72%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.88% 21.24% 50.74% 13.47% 0.00% 61.69% 28.86% -
ROE 1.06% 2.36% 2.30% 0.94% -7.05% 5.09% 1.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.54 21.44 8.08 11.88 18.39 18.16 12.13 -2.31%
EPS 2.20 4.20 4.10 1.60 -13.40 11.20 3.50 -7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.93 1.78 1.70 1.90 2.20 2.13 -0.47%
Adjusted Per Share Value based on latest NOSH - 261,312
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1.40 2.41 0.91 1.35 2.08 2.05 1.37 0.36%
EPS 0.29 0.51 0.46 0.18 -1.52 1.27 0.39 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.2168 0.2008 0.1933 0.215 0.2489 0.2402 2.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.71 0.80 0.89 0.71 1.08 0.88 3.58 -
P/RPS 6.74 3.73 11.01 5.98 5.87 4.85 29.52 -21.81%
P/EPS 32.27 17.57 21.71 44.38 -8.06 7.86 102.29 -17.48%
EY 3.10 5.69 4.61 2.25 -12.41 12.73 0.98 21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.50 0.42 0.57 0.40 1.68 -23.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 19/05/05 21/05/04 23/05/03 24/05/02 30/05/01 03/07/00 -
Price 0.80 0.80 0.85 0.77 1.11 0.89 1.99 -
P/RPS 7.59 3.73 10.52 6.48 6.04 4.90 16.41 -12.05%
P/EPS 36.36 17.57 20.73 48.13 -8.28 7.95 56.86 -7.17%
EY 2.75 5.69 4.82 2.08 -12.07 12.58 1.76 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.48 0.45 0.58 0.40 0.93 -13.47%

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