[TROP] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.83%
YoY- 255.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 77,760 61,762 58,759 64,534 30,011 45,701 33,567 15.02%
PBT 14,879 12,622 12,321 13,122 -3,090 -20,413 -6,919 -
Tax -4,272 182 -6,946 -5,925 -1,530 -4,070 6,919 -
NP 10,607 12,804 5,375 7,197 -4,620 -24,483 0 -
-
NP to SH 9,137 11,238 4,974 7,197 -4,620 -24,483 -4,501 -
-
Tax Rate 28.71% -1.44% 56.38% 45.15% - - - -
Total Cost 67,153 48,958 53,384 57,337 34,631 70,184 33,567 12.24%
-
Net Worth 584,768 548,832 513,107 483,227 433,766 497,473 577,187 0.21%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 5,140 - - - -
Div Payout % - - - 71.43% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 584,768 548,832 513,107 483,227 433,766 497,473 577,187 0.21%
NOSH 261,057 261,348 261,789 257,035 256,666 260,457 264,764 -0.23%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.64% 20.73% 9.15% 11.15% -15.39% -53.57% 0.00% -
ROE 1.56% 2.05% 0.97% 1.49% -1.07% -4.92% -0.78% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.79 23.63 22.45 25.11 11.69 17.55 12.68 15.29%
EPS 3.50 4.30 1.90 2.80 -1.80 -9.40 -1.70 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.24 2.10 1.96 1.88 1.69 1.91 2.18 0.45%
Adjusted Per Share Value based on latest NOSH - 257,035
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.38 2.69 2.56 2.81 1.31 1.99 1.46 15.00%
EPS 0.40 0.49 0.22 0.31 -0.20 -1.07 -0.20 -
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.2545 0.2388 0.2233 0.2103 0.1888 0.2165 0.2512 0.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.42 0.71 0.72 0.90 0.82 0.77 0.80 -
P/RPS 4.77 3.00 3.21 3.58 7.01 4.39 6.31 -4.55%
P/EPS 40.57 16.51 37.89 32.14 -45.56 -8.19 -47.06 -
EY 2.46 6.06 2.64 3.11 -2.20 -12.21 -2.13 -
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.63 0.34 0.37 0.48 0.49 0.40 0.37 9.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 -
Price 1.42 0.77 0.80 0.95 0.88 0.78 1.06 -
P/RPS 4.77 3.26 3.56 3.78 7.53 4.45 8.36 -8.92%
P/EPS 40.57 17.91 42.11 33.93 -48.89 -8.30 -62.35 -
EY 2.46 5.58 2.38 2.95 -2.05 -12.05 -1.60 -
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.63 0.37 0.41 0.51 0.52 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