[TROP] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 60.38%
YoY- -191.56%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 124,152 210,307 205,914 217,470 191,204 141,400 162,830 -16.55%
PBT 20,128 -83,966 -56,656 -44,156 -129,812 18,088 34,569 -30.29%
Tax -3,404 -2,280 -12,794 44,156 129,812 -2,738 -373 337.29%
NP 16,724 -86,246 -69,450 0 0 15,350 34,196 -37.95%
-
NP to SH 16,724 -86,246 -69,450 -55,210 -139,344 15,350 34,196 -37.95%
-
Tax Rate 16.91% - - - - 15.14% 1.08% -
Total Cost 107,428 296,553 275,365 217,470 191,204 126,050 128,634 -11.32%
-
Net Worth 444,231 441,615 494,956 520,849 493,943 528,144 564,752 -14.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 444,231 441,615 494,956 520,849 493,943 528,144 564,752 -14.80%
NOSH 261,312 259,774 259,139 260,424 259,970 260,169 259,060 0.57%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.47% -41.01% -33.73% 0.00% 0.00% 10.86% 21.00% -
ROE 3.76% -19.53% -14.03% -10.60% -28.21% 2.91% 6.06% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 47.51 80.96 79.46 83.51 73.55 54.35 62.85 -17.03%
EPS 6.40 -33.20 -26.80 -21.20 -53.60 5.90 13.20 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.91 2.00 1.90 2.03 2.18 -15.29%
Adjusted Per Share Value based on latest NOSH - 258,250
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.94 8.36 8.19 8.65 7.60 5.62 6.48 -16.56%
EPS 0.67 -3.43 -2.76 -2.20 -5.54 0.61 1.36 -37.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1756 0.1969 0.2072 0.1965 0.2101 0.2246 -14.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.71 0.79 0.77 0.89 1.08 1.00 0.80 -
P/RPS 1.49 0.98 0.97 1.07 1.47 1.84 1.27 11.24%
P/EPS 11.09 -2.38 -2.87 -4.20 -2.01 16.95 6.06 49.66%
EY 9.01 -42.03 -34.81 -23.82 -49.63 5.90 16.50 -33.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.40 0.45 0.57 0.49 0.37 8.82%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 28/02/03 27/11/02 20/08/02 24/05/02 27/02/02 29/11/01 -
Price 0.77 0.70 0.78 0.82 1.11 1.05 1.06 -
P/RPS 1.62 0.86 0.98 0.98 1.51 1.93 1.69 -2.78%
P/EPS 12.03 -2.11 -2.91 -3.87 -2.07 17.80 8.03 30.96%
EY 8.31 -47.43 -34.36 -25.85 -48.29 5.62 12.45 -23.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.41 0.41 0.58 0.52 0.49 -5.52%

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