[TROP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.25%
YoY- 60.54%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,010,700 1,475,503 1,374,430 1,334,768 1,221,008 630,363 528,001 54.22%
PBT 69,284 503,648 237,964 258,252 267,156 224,944 213,058 -52.74%
Tax 9,412 -125,276 -79,770 -80,296 -98,116 -44,413 -57,177 -
NP 78,696 378,372 158,193 177,956 169,040 180,531 155,881 -36.62%
-
NP to SH 31,308 362,308 141,140 164,270 175,228 171,057 145,318 -64.09%
-
Tax Rate -13.58% 24.87% 33.52% 31.09% 36.73% 19.74% 26.84% -
Total Cost 932,004 1,097,131 1,216,237 1,156,812 1,051,968 449,832 372,120 84.52%
-
Net Worth 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 22.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 47,519 - - - 33,702 - -
Div Payout % - 13.12% - - - 19.70% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 22.54%
NOSH 1,185,909 1,055,983 922,885 843,275 796,490 526,598 460,257 88.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.79% 25.64% 11.51% 13.33% 13.84% 28.64% 29.52% -
ROE 1.39% 14.79% 7.21% 7.95% 8.66% 12.26% 8.75% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.23 139.73 148.93 158.28 153.30 119.70 114.72 -17.98%
EPS 2.64 34.31 15.29 19.48 22.00 32.48 31.57 -80.90%
DPS 0.00 4.50 0.00 0.00 0.00 6.40 0.00 -
NAPS 1.90 2.32 2.12 2.45 2.54 2.65 3.61 -34.83%
Adjusted Per Share Value based on latest NOSH - 889,280
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.34 58.90 54.86 53.28 48.74 25.16 21.08 54.19%
EPS 1.25 14.46 5.63 6.56 6.99 6.83 5.80 -64.08%
DPS 0.00 1.90 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.8994 0.9779 0.781 0.8247 0.8075 0.557 0.6632 22.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.57 1.22 1.51 1.89 1.54 1.03 1.02 -
P/RPS 1.84 0.87 1.01 1.19 1.00 0.86 0.89 62.35%
P/EPS 59.47 3.56 9.87 9.70 7.00 3.17 3.23 598.50%
EY 1.68 28.12 10.13 10.31 14.29 31.54 30.95 -85.68%
DY 0.00 3.69 0.00 0.00 0.00 6.21 0.00 -
P/NAPS 0.83 0.53 0.71 0.77 0.61 0.39 0.28 106.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 09/05/14 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 -
Price 1.59 1.30 1.34 1.66 1.92 1.37 1.04 -
P/RPS 1.87 0.93 0.90 1.05 1.25 1.14 0.91 61.70%
P/EPS 60.23 3.79 8.76 8.52 8.73 4.22 3.29 595.84%
EY 1.66 26.39 11.41 11.73 11.46 23.71 30.36 -85.61%
DY 0.00 3.46 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.84 0.56 0.63 0.68 0.76 0.52 0.29 103.33%

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