[TROP] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -520.63%
YoY- -1524.66%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 291,275 256,731 223,298 240,532 142,728 209,769 453,005 -7.08%
PBT 22,256 798 -35,502 19,342 7,852 20,996 85,442 -20.06%
Tax -16,538 2,204 10,257 -10,967 -2,493 20,593 -33,234 -10.97%
NP 5,718 3,002 -25,245 8,375 5,359 41,589 52,208 -30.80%
-
NP to SH -9,081 -5,234 -33,394 2,344 5,158 46,064 46,403 -
-
Tax Rate 74.31% -276.19% - 56.70% 31.75% -98.08% 38.90% -
Total Cost 285,557 253,729 248,543 232,157 137,369 168,180 400,797 -5.48%
-
Net Worth 4,283,380 4,119,535 4,531,769 4,707,967 4,691,526 3,405,431 3,337,397 4.24%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 39,945 23,420 -
Div Payout % - - - - - 86.72% 50.47% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,283,380 4,119,535 4,531,769 4,707,967 4,691,526 3,405,431 3,337,397 4.24%
NOSH 2,297,938 2,143,861 1,544,425 1,470,425 1,470,425 1,470,417 1,470,417 7.71%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.96% 1.17% -11.31% 3.48% 3.75% 19.83% 11.52% -
ROE -0.21% -0.13% -0.74% 0.05% 0.11% 1.35% 1.39% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.85 12.59 14.88 16.50 9.86 14.60 30.95 -13.61%
EPS -0.40 -0.26 -2.23 0.16 0.36 3.21 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 2.78 1.60 -
NAPS 1.89 2.02 3.02 3.23 3.24 2.37 2.28 -3.07%
Adjusted Per Share Value based on latest NOSH - 1,544,425
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.59 10.21 8.88 9.57 5.68 8.34 18.02 -7.08%
EPS -0.36 -0.21 -1.33 0.09 0.21 1.83 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 1.59 0.93 -
NAPS 1.7036 1.6385 1.8024 1.8725 1.866 1.3545 1.3274 4.24%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.22 1.46 1.02 0.865 0.805 0.865 0.89 -
P/RPS 9.49 11.60 6.85 5.24 8.17 5.93 2.88 21.96%
P/EPS -304.47 -568.87 -45.83 537.89 225.99 26.98 28.07 -
EY -0.33 -0.18 -2.18 0.19 0.44 3.71 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 3.21 1.80 -
P/NAPS 0.65 0.72 0.34 0.27 0.25 0.36 0.39 8.87%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 25/05/22 19/05/21 30/06/20 16/05/19 22/05/18 -
Price 1.47 1.33 0.975 0.89 0.88 0.855 0.885 -
P/RPS 11.44 10.57 6.55 5.39 8.93 5.86 2.86 25.96%
P/EPS -366.87 -518.22 -43.81 553.43 247.04 26.67 27.92 -
EY -0.27 -0.19 -2.28 0.18 0.40 3.75 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 3.25 1.81 -
P/NAPS 0.78 0.66 0.32 0.28 0.27 0.36 0.39 12.23%

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