[TROP] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -97.84%
YoY- -82.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 373,682 286,925 390,920 252,675 305,252 117,834 57,675 36.49%
PBT 40,548 29,831 41,070 17,321 66,789 20,989 19,980 12.50%
Tax -12,272 -13,031 -14,099 2,353 -24,529 -4,641 -1,436 42.93%
NP 28,276 16,800 26,971 19,674 42,260 16,348 18,544 7.27%
-
NP to SH 27,058 15,170 19,277 7,827 43,807 12,336 18,135 6.88%
-
Tax Rate 30.27% 43.68% 34.33% -13.58% 36.73% 22.11% 7.19% -
Total Cost 345,406 270,125 363,949 233,001 262,992 101,486 39,131 43.71%
-
Net Worth 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 20.88%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 20.88%
NOSH 1,465,761 1,444,761 1,407,080 1,185,909 796,490 458,587 454,511 21.52%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.57% 5.86% 6.90% 7.79% 13.84% 13.87% 32.15% -
ROE 0.94% 0.49% 0.66% 0.35% 2.17% 1.28% 1.98% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.06 19.86 27.78 21.31 38.32 25.69 12.69 12.72%
EPS 1.89 1.05 1.37 0.66 5.50 2.69 3.99 -11.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.15 2.08 1.90 2.54 2.10 2.02 -0.16%
Adjusted Per Share Value based on latest NOSH - 1,185,909
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.26 12.49 17.01 11.00 13.28 5.13 2.51 36.49%
EPS 1.18 0.66 0.84 0.34 1.91 0.54 0.79 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.248 1.3517 1.2736 0.9805 0.8804 0.4191 0.3995 20.88%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.00 1.02 1.03 1.57 1.54 1.23 1.10 -
P/RPS 3.84 5.14 3.71 7.37 4.02 4.79 8.67 -12.68%
P/EPS 52.99 97.14 75.18 237.88 28.00 45.72 27.57 11.49%
EY 1.89 1.03 1.33 0.42 3.57 2.19 3.63 -10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.50 0.83 0.61 0.59 0.54 -1.27%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 19/05/16 11/05/15 09/05/14 21/05/13 23/05/12 26/05/11 -
Price 0.965 1.04 1.10 1.59 1.92 1.15 1.16 -
P/RPS 3.70 5.24 3.96 7.46 5.01 4.48 9.14 -13.97%
P/EPS 51.14 99.05 80.29 240.91 34.91 42.75 29.07 9.86%
EY 1.96 1.01 1.25 0.42 2.86 2.34 3.44 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.53 0.84 0.76 0.55 0.57 -2.82%

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