[TROP] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -28.85%
YoY- 85.16%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,643 56,375 59,827 30,364 62,814 60,934 41,352 7.16%
PBT 12,977 11,771 15,204 11,136 5,888 10,375 1,635 41.21%
Tax -3,125 -3,673 -2,708 -3,574 -1,804 -3,144 -605 31.46%
NP 9,852 8,098 12,496 7,562 4,084 7,231 1,030 45.67%
-
NP to SH 8,930 7,081 8,359 7,562 4,084 7,231 1,030 43.30%
-
Tax Rate 24.08% 31.20% 17.81% 32.09% 30.64% 30.30% 37.00% -
Total Cost 52,791 48,277 47,331 22,802 58,730 53,703 40,322 4.59%
-
Net Worth 583,076 532,386 511,988 471,973 436,477 516,500 566,500 0.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 583,076 532,386 511,988 471,973 436,477 516,500 566,500 0.48%
NOSH 262,647 262,259 261,218 260,758 255,249 258,250 257,499 0.33%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.73% 14.36% 20.89% 24.90% 6.50% 11.87% 2.49% -
ROE 1.53% 1.33% 1.63% 1.60% 0.94% 1.40% 0.18% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.85 21.50 22.90 11.64 24.61 23.59 16.06 6.80%
EPS 3.40 2.70 3.20 2.90 1.60 2.80 0.40 42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.03 1.96 1.81 1.71 2.00 2.20 0.15%
Adjusted Per Share Value based on latest NOSH - 260,758
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.49 2.24 2.38 1.21 2.50 2.42 1.64 7.20%
EPS 0.36 0.28 0.33 0.30 0.16 0.29 0.04 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2319 0.2117 0.2036 0.1877 0.1736 0.2054 0.2253 0.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.25 0.78 0.75 0.87 0.70 0.89 0.90 -
P/RPS 5.24 3.63 3.27 7.47 2.84 3.77 5.60 -1.10%
P/EPS 36.76 28.89 23.44 30.00 43.75 31.79 225.00 -26.05%
EY 2.72 3.46 4.27 3.33 2.29 3.15 0.44 35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.38 0.48 0.41 0.45 0.41 5.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 13/08/07 16/08/06 17/08/05 19/08/04 28/08/03 20/08/02 27/08/01 -
Price 1.40 0.74 0.77 0.87 0.86 0.82 1.08 -
P/RPS 5.87 3.44 3.36 7.47 3.49 3.48 6.73 -2.25%
P/EPS 41.18 27.41 24.06 30.00 53.75 29.29 270.00 -26.89%
EY 2.43 3.65 4.16 3.33 1.86 3.41 0.37 36.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.36 0.39 0.48 0.50 0.41 0.49 4.27%

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