[TROP] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 58.71%
YoY- 125.93%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 97,331 87,356 77,760 61,762 58,759 64,534 30,011 21.64%
PBT 41,230 19,426 14,879 12,622 12,321 13,122 -3,090 -
Tax -5,975 -13,317 -4,272 182 -6,946 -5,925 -1,530 25.46%
NP 35,255 6,109 10,607 12,804 5,375 7,197 -4,620 -
-
NP to SH 32,399 1,372 9,137 11,238 4,974 7,197 -4,620 -
-
Tax Rate 14.49% 68.55% 28.71% -1.44% 56.38% 45.15% - -
Total Cost 62,076 81,247 67,153 48,958 53,384 57,337 34,631 10.20%
-
Net Worth 679,083 636,607 584,768 548,832 513,107 483,227 433,766 7.74%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,775 - - - - 5,140 - -
Div Payout % 24.00% - - - - 71.43% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 679,083 636,607 584,768 548,832 513,107 483,227 433,766 7.74%
NOSH 259,192 274,400 261,057 261,348 261,789 257,035 256,666 0.16%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 36.22% 6.99% 13.64% 20.73% 9.15% 11.15% -15.39% -
ROE 4.77% 0.22% 1.56% 2.05% 0.97% 1.49% -1.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 37.55 31.84 29.79 23.63 22.45 25.11 11.69 21.44%
EPS 12.50 0.50 3.50 4.30 1.90 2.80 -1.80 -
DPS 3.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.62 2.32 2.24 2.10 1.96 1.88 1.69 7.57%
Adjusted Per Share Value based on latest NOSH - 261,348
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.89 3.49 3.10 2.47 2.35 2.58 1.20 21.63%
EPS 1.29 0.05 0.36 0.45 0.20 0.29 -0.18 -
DPS 0.31 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.2711 0.2541 0.2334 0.2191 0.2048 0.1929 0.1731 7.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.20 1.02 1.42 0.71 0.72 0.90 0.82 -
P/RPS 3.20 3.20 4.77 3.00 3.21 3.58 7.01 -12.24%
P/EPS 9.60 204.00 40.57 16.51 37.89 32.14 -45.56 -
EY 10.42 0.49 2.46 6.06 2.64 3.11 -2.20 -
DY 2.50 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.46 0.44 0.63 0.34 0.37 0.48 0.49 -1.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 24/11/08 19/11/07 15/11/06 17/11/05 09/11/04 21/10/03 -
Price 1.04 0.96 1.42 0.77 0.80 0.95 0.88 -
P/RPS 2.77 3.02 4.77 3.26 3.56 3.78 7.53 -15.33%
P/EPS 8.32 192.00 40.57 17.91 42.11 33.93 -48.89 -
EY 12.02 0.52 2.46 5.58 2.38 2.95 -2.05 -
DY 2.88 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.40 0.41 0.63 0.37 0.41 0.51 0.52 -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