[TROP] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -47.12%
YoY- -277.58%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 272,604 169,060 179,734 173,713 175,119 170,689 9.81%
PBT 68,250 59,447 -33,644 -50,331 28,209 48,782 6.94%
Tax -22,462 -20,450 3,131 -12,054 6,921 -4,053 40.81%
NP 45,788 38,997 -30,513 -62,385 35,130 44,729 0.46%
-
NP to SH 41,250 38,997 -30,513 -62,385 35,130 36,715 2.35%
-
Tax Rate 32.91% 34.40% - - -24.53% 8.31% -
Total Cost 226,816 130,063 210,247 236,098 139,989 125,960 12.47%
-
Net Worth 513,107 483,227 433,766 497,473 577,187 50,869,286 -60.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,818 5,140 - - - - -
Div Payout % 18.95% 13.18% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 513,107 483,227 433,766 497,473 577,187 50,869,286 -60.10%
NOSH 261,789 257,035 256,666 260,457 264,764 248,142 1.07%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.80% 23.07% -16.98% -35.91% 20.06% 26.20% -
ROE 8.04% 8.07% -7.03% -12.54% 6.09% 0.07% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 104.13 65.77 70.03 66.70 66.14 68.79 8.64%
EPS 15.76 15.17 -11.89 -23.95 13.27 14.80 1.26%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.88 1.69 1.91 2.18 205.00 -60.52%
Adjusted Per Share Value based on latest NOSH - 260,457
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.88 6.75 7.17 6.93 6.99 6.81 9.81%
EPS 1.65 1.56 -1.22 -2.49 1.40 1.47 2.33%
DPS 0.31 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.2048 0.1929 0.1731 0.1986 0.2304 20.3052 -60.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.72 0.90 0.82 0.77 0.80 1.58 -
P/RPS 0.69 1.37 1.17 1.15 1.21 2.30 -21.38%
P/EPS 4.57 5.93 -6.90 -3.21 6.03 10.68 -15.60%
EY 21.88 16.86 -14.50 -31.11 16.59 9.36 18.49%
DY 4.17 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.49 0.40 0.37 0.01 105.81%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 28/11/00 -
Price 0.80 0.95 0.88 0.78 1.06 1.37 -
P/RPS 0.77 1.44 1.26 1.17 1.60 1.99 -17.28%
P/EPS 5.08 6.26 -7.40 -3.26 7.99 9.26 -11.30%
EY 19.70 15.97 -13.51 -30.71 12.52 10.80 12.76%
DY 3.75 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.52 0.41 0.49 0.01 110.07%

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