[TROP] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.08%
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 363,439 161,086 89,182 62,238 97,331 87,356 77,760 29.27%
PBT 49,347 80,109 -8,395 8,666 41,230 19,426 14,879 22.09%
Tax -19,680 -21,189 -3,634 -2,953 -5,975 -13,317 -4,272 28.96%
NP 29,667 58,920 -12,029 5,713 35,255 6,109 10,607 18.68%
-
NP to SH 23,720 57,827 -12,841 5,564 32,399 1,372 9,137 17.21%
-
Tax Rate 39.88% 26.45% - 34.08% 14.49% 68.55% 28.71% -
Total Cost 333,772 102,166 101,211 56,525 62,076 81,247 67,153 30.60%
-
Net Worth 2,285,745 1,663,390 909,380 880,966 679,083 636,607 584,768 25.48%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 48,518 - - - 7,775 - - -
Div Payout % 204.55% - - - 24.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,285,745 1,663,390 909,380 880,966 679,083 636,607 584,768 25.48%
NOSH 1,078,181 460,772 456,975 463,666 259,192 274,400 261,057 26.63%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.16% 36.58% -13.49% 9.18% 36.22% 6.99% 13.64% -
ROE 1.04% 3.48% -1.41% 0.63% 4.77% 0.22% 1.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.71 34.96 19.52 13.42 37.55 31.84 29.79 2.07%
EPS 2.20 12.55 -2.81 1.20 12.50 0.50 3.50 -7.44%
DPS 4.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.12 3.61 1.99 1.90 2.62 2.32 2.24 -0.91%
Adjusted Per Share Value based on latest NOSH - 463,666
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.51 6.43 3.56 2.48 3.89 3.49 3.10 29.30%
EPS 0.95 2.31 -0.51 0.22 1.29 0.05 0.36 17.53%
DPS 1.94 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.9124 0.664 0.363 0.3516 0.2711 0.2541 0.2334 25.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.51 1.02 1.32 1.03 1.20 1.02 1.42 -
P/RPS 4.48 2.92 6.76 7.67 3.20 3.20 4.77 -1.03%
P/EPS 68.64 8.13 -46.98 85.83 9.60 204.00 40.57 9.15%
EY 1.46 12.30 -2.13 1.17 10.42 0.49 2.46 -8.32%
DY 2.98 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.71 0.28 0.66 0.54 0.46 0.44 0.63 2.01%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 24/11/11 23/11/10 18/11/09 24/11/08 19/11/07 -
Price 1.34 1.04 1.39 1.06 1.04 0.96 1.42 -
P/RPS 3.98 2.97 7.12 7.90 2.77 3.02 4.77 -2.96%
P/EPS 60.91 8.29 -49.47 88.33 8.32 192.00 40.57 7.00%
EY 1.64 12.07 -2.02 1.13 12.02 0.52 2.46 -6.52%
DY 3.36 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.63 0.29 0.70 0.56 0.40 0.41 0.63 0.00%

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