[TROP] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -21.91%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 51,341 32,088 55,357 20,947 31,038 47,801 47,204 1.40%
PBT 10,223 9,130 13,514 13,979 5,032 -32,453 31,211 -16.96%
Tax -1,928 -2,430 -1,756 -3,351 -851 32,453 -2,093 -1.35%
NP 8,295 6,700 11,758 10,628 4,181 0 29,118 -18.87%
-
NP to SH 6,440 6,700 11,758 10,628 4,181 -34,836 29,118 -22.22%
-
Tax Rate 18.86% 26.62% 12.99% 23.97% 16.91% - 6.71% -
Total Cost 43,046 25,388 43,599 10,319 26,857 47,801 18,086 15.54%
-
Net Worth 566,720 630,409 498,307 461,410 444,231 493,943 571,941 -0.15%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 566,720 630,409 498,307 461,410 444,231 493,943 571,941 -0.15%
NOSH 257,600 304,545 258,190 259,219 261,312 259,970 259,973 -0.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.16% 20.88% 21.24% 50.74% 13.47% 0.00% 61.69% -
ROE 1.14% 1.06% 2.36% 2.30% 0.94% -7.05% 5.09% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.93 10.54 21.44 8.08 11.88 18.39 18.16 1.56%
EPS 2.50 2.20 4.20 4.10 1.60 -13.40 11.20 -22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.07 1.93 1.78 1.70 1.90 2.20 0.00%
Adjusted Per Share Value based on latest NOSH - 259,219
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.04 1.28 2.20 0.83 1.23 1.90 1.88 1.36%
EPS 0.26 0.27 0.47 0.42 0.17 -1.39 1.16 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2254 0.2507 0.1982 0.1835 0.1767 0.1965 0.2275 -0.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.91 0.71 0.80 0.89 0.71 1.08 0.88 -
P/RPS 4.57 6.74 3.73 11.01 5.98 5.87 4.85 -0.98%
P/EPS 36.40 32.27 17.57 21.71 44.38 -8.06 7.86 29.09%
EY 2.75 3.10 5.69 4.61 2.25 -12.41 12.73 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.41 0.50 0.42 0.57 0.40 0.41%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 31/05/06 19/05/05 21/05/04 23/05/03 24/05/02 30/05/01 -
Price 1.41 0.80 0.80 0.85 0.77 1.11 0.89 -
P/RPS 7.07 7.59 3.73 10.52 6.48 6.04 4.90 6.29%
P/EPS 56.40 36.36 17.57 20.73 48.13 -8.28 7.95 38.59%
EY 1.77 2.75 5.69 4.82 2.08 -12.07 12.58 -27.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 0.41 0.48 0.45 0.58 0.40 8.14%

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