[TROP] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.33%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 191,752 270,371 255,658 227,968 205,364 177,815 200,300 -2.86%
PBT 32,872 70,335 50,772 46,400 40,892 61,909 44,697 -18.50%
Tax -12,404 -14,586 -12,433 -10,106 -7,712 -18,582 -7,894 35.12%
NP 20,468 55,749 38,338 36,294 33,180 43,327 36,802 -32.34%
-
NP to SH 13,304 48,589 32,676 30,740 25,760 40,512 32,193 -44.48%
-
Tax Rate 37.73% 20.74% 24.49% 21.78% 18.86% 30.02% 17.66% -
Total Cost 171,284 214,622 217,320 191,674 172,184 134,488 163,497 3.14%
-
Net Worth 601,238 607,827 583,996 578,328 566,720 563,532 545,209 6.73%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 10,390 - - - 10,387 - -
Div Payout % - 21.38% - - - 25.64% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 601,238 607,827 583,996 578,328 566,720 563,532 545,209 6.73%
NOSH 255,846 259,755 260,712 260,508 257,600 259,692 259,623 -0.97%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.67% 20.62% 15.00% 15.92% 16.16% 24.37% 18.37% -
ROE 2.21% 7.99% 5.60% 5.32% 4.55% 7.19% 5.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.95 104.09 98.06 87.51 79.72 68.47 77.15 -1.90%
EPS 5.20 18.70 12.53 11.80 10.00 15.60 12.40 -43.94%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.35 2.34 2.24 2.22 2.20 2.17 2.10 7.77%
Adjusted Per Share Value based on latest NOSH - 262,647
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.65 10.79 10.20 9.10 8.20 7.10 8.00 -2.93%
EPS 0.53 1.94 1.30 1.23 1.03 1.62 1.29 -44.70%
DPS 0.00 0.41 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.24 0.2426 0.2331 0.2308 0.2262 0.2249 0.2176 6.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.26 1.46 1.42 1.25 0.91 0.80 0.71 -
P/RPS 1.68 1.40 1.45 1.43 1.14 1.17 0.92 49.34%
P/EPS 24.23 7.81 11.33 10.59 9.10 5.13 5.73 161.26%
EY 4.13 12.81 8.83 9.44 10.99 19.50 17.46 -61.71%
DY 0.00 2.74 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.56 0.41 0.37 0.34 36.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 27/02/07 15/11/06 -
Price 1.22 1.34 1.42 1.40 1.41 0.88 0.77 -
P/RPS 1.63 1.29 1.45 1.60 1.77 1.29 1.00 38.46%
P/EPS 23.46 7.16 11.33 11.86 14.10 5.64 6.21 142.36%
EY 4.26 13.96 8.83 8.43 7.09 17.73 16.10 -58.75%
DY 0.00 2.99 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.52 0.57 0.63 0.63 0.64 0.41 0.37 25.44%

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