[TROP] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -99.08%
YoY- -95.15%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 305,252 117,834 57,675 58,372 44,783 47,938 51,341 34.55%
PBT 66,789 20,989 19,980 6,602 15,881 8,218 10,223 36.68%
Tax -24,529 -4,641 -1,436 -3,456 -4,641 -3,101 -1,928 52.73%
NP 42,260 16,348 18,544 3,146 11,240 5,117 8,295 31.14%
-
NP to SH 43,807 12,336 18,135 464 9,567 3,326 6,440 37.60%
-
Tax Rate 36.73% 22.11% 7.19% 52.35% 29.22% 37.73% 18.86% -
Total Cost 262,992 101,486 39,131 55,226 33,543 42,821 43,046 35.17%
-
Net Worth 2,023,086 963,033 918,112 890,879 641,247 601,238 566,720 23.60%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,023,086 963,033 918,112 890,879 641,247 601,238 566,720 23.60%
NOSH 796,490 458,587 454,511 463,999 258,567 255,846 257,600 20.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.84% 13.87% 32.15% 5.39% 25.10% 10.67% 16.16% -
ROE 2.17% 1.28% 1.98% 0.05% 1.49% 0.55% 1.14% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 38.32 25.69 12.69 12.58 17.32 18.74 19.93 11.50%
EPS 5.50 2.69 3.99 0.10 3.70 1.30 2.50 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.10 2.02 1.92 2.48 2.35 2.20 2.42%
Adjusted Per Share Value based on latest NOSH - 463,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.14 4.69 2.29 2.32 1.78 1.91 2.04 34.57%
EPS 1.74 0.49 0.72 0.02 0.38 0.13 0.26 37.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8047 0.383 0.3652 0.3543 0.255 0.2391 0.2254 23.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.54 1.23 1.10 0.95 0.88 1.26 0.91 -
P/RPS 4.02 4.79 8.67 7.55 5.08 6.72 4.57 -2.11%
P/EPS 28.00 45.72 27.57 950.00 23.78 96.92 36.40 -4.27%
EY 3.57 2.19 3.63 0.11 4.20 1.03 2.75 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.54 0.49 0.35 0.54 0.41 6.83%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 23/05/12 26/05/11 19/05/10 21/05/09 26/05/08 10/05/07 -
Price 1.92 1.15 1.16 1.07 1.02 1.22 1.41 -
P/RPS 5.01 4.48 9.14 8.51 5.89 6.51 7.07 -5.57%
P/EPS 34.91 42.75 29.07 1,070.00 27.57 93.85 56.40 -7.67%
EY 2.86 2.34 3.44 0.09 3.63 1.07 1.77 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.55 0.57 0.56 0.41 0.52 0.64 2.90%

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