[TROP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 45.24%
YoY- 2.82%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 229,284 248,916 166,987 193,544 141,997 188,184 111,149 12.82%
PBT 52,996 64,983 37,987 -46,482 -45,575 34,409 -96,670 -
Tax -20,095 -22,307 -14,285 -748 -3,028 4,192 141,399 -
NP 32,901 42,676 23,702 -47,230 -48,603 38,601 44,729 -4.98%
-
NP to SH 24,175 42,676 23,702 -47,230 -48,603 30,587 -70,388 -
-
Tax Rate 37.92% 34.33% 37.60% - - -12.18% - -
Total Cost 196,383 206,240 143,285 240,774 190,600 149,583 66,420 19.79%
-
Net Worth 630,409 498,307 461,410 444,231 493,943 571,941 551,852 2.24%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 10,560 7,818 - - - - - -
Div Payout % 43.68% 18.32% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 630,409 498,307 461,410 444,231 493,943 571,941 551,852 2.24%
NOSH 304,545 258,190 259,219 261,312 259,970 259,973 259,085 2.72%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.35% 17.14% 14.19% -24.40% -34.23% 20.51% 40.24% -
ROE 3.83% 8.56% 5.14% -10.63% -9.84% 5.35% -12.75% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 75.29 96.41 64.42 74.07 54.62 72.39 42.90 9.82%
EPS 7.94 16.53 9.14 -18.07 -18.70 11.77 -27.17 -
DPS 3.47 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.93 1.78 1.70 1.90 2.20 2.13 -0.47%
Adjusted Per Share Value based on latest NOSH - 261,312
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.12 9.90 6.64 7.70 5.65 7.48 4.42 12.82%
EPS 0.96 1.70 0.94 -1.88 -1.93 1.22 -2.80 -
DPS 0.42 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2507 0.1982 0.1835 0.1767 0.1965 0.2275 0.2195 2.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.71 0.80 0.89 0.71 1.08 0.88 3.58 -
P/RPS 0.94 0.83 1.38 0.96 1.98 1.22 8.34 -30.48%
P/EPS 8.94 4.84 9.73 -3.93 -5.78 7.48 -13.18 -
EY 11.18 20.66 10.27 -25.46 -17.31 13.37 -7.59 -
DY 4.88 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.50 0.42 0.57 0.40 1.68 -23.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 19/05/05 21/05/04 23/05/03 24/05/02 30/05/01 - -
Price 0.80 0.80 0.85 0.77 1.11 0.89 0.00 -
P/RPS 1.06 0.83 1.32 1.04 2.03 1.23 0.00 -
P/EPS 10.08 4.84 9.30 -4.26 -5.94 7.56 0.00 -
EY 9.92 20.66 10.76 -23.47 -16.84 13.22 0.00 -
DY 4.33 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.48 0.45 0.58 0.40 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