[TROP] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -53.51%
YoY- -4.45%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 117,081 70,663 69,726 67,137 34,686 62,643 56,375 12.94%
PBT 58,696 25,389 8,718 7,146 13,153 12,977 11,771 30.67%
Tax -17,053 -2,797 -4,251 -1,495 -4,162 -3,125 -3,673 29.13%
NP 41,643 22,592 4,467 5,651 8,991 9,852 8,098 31.34%
-
NP to SH 38,826 20,757 2,636 4,448 4,655 8,930 7,081 32.75%
-
Tax Rate 29.05% 11.02% 48.76% 20.92% 31.64% 24.08% 31.20% -
Total Cost 75,438 48,071 65,259 61,486 25,695 52,791 48,277 7.71%
-
Net Worth 1,074,401 937,706 830,339 654,117 610,322 583,076 532,386 12.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,074,401 937,706 830,339 654,117 610,322 583,076 532,386 12.40%
NOSH 461,116 455,197 439,333 261,647 258,611 262,647 262,259 9.85%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 35.57% 31.97% 6.41% 8.42% 25.92% 15.73% 14.36% -
ROE 3.61% 2.21% 0.32% 0.68% 0.76% 1.53% 1.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.39 15.52 15.87 25.66 13.41 23.85 21.50 2.80%
EPS 8.42 4.56 0.60 1.70 1.80 3.40 2.70 20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.06 1.89 2.50 2.36 2.22 2.03 2.32%
Adjusted Per Share Value based on latest NOSH - 261,647
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.67 2.82 2.78 2.68 1.38 2.50 2.25 12.92%
EPS 1.55 0.83 0.11 0.18 0.19 0.36 0.28 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.3743 0.3314 0.2611 0.2436 0.2327 0.2125 12.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.15 1.56 1.09 1.01 1.12 1.25 0.78 -
P/RPS 4.53 10.05 6.87 3.94 8.35 5.24 3.63 3.75%
P/EPS 13.66 34.21 181.67 59.41 62.22 36.76 28.89 -11.72%
EY 7.32 2.92 0.55 1.68 1.61 2.72 3.46 13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.76 0.58 0.40 0.47 0.56 0.38 4.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 25/08/11 24/08/10 26/08/09 25/08/08 13/08/07 16/08/06 -
Price 1.04 1.47 1.05 1.14 1.10 1.40 0.74 -
P/RPS 4.10 9.47 6.62 4.44 8.20 5.87 3.44 2.96%
P/EPS 12.35 32.24 175.00 67.06 61.11 41.18 27.41 -12.43%
EY 8.10 3.10 0.57 1.49 1.64 2.43 3.65 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 0.56 0.46 0.47 0.63 0.36 3.78%

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