[TROP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -70.6%
YoY- 107.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 102,622 83,788 182,800 165,150 187,704 124,152 210,307 -38.04%
PBT 50,230 55,916 29,040 10,440 21,840 20,128 -83,966 -
Tax -13,850 -13,404 -11,785 -5,580 -5,310 -3,404 -2,280 233.28%
NP 36,380 42,512 17,255 4,860 16,530 16,724 -86,246 -
-
NP to SH 36,380 42,512 17,255 4,860 16,530 16,724 -86,246 -
-
Tax Rate 27.57% 23.97% 40.58% 53.45% 24.31% 16.91% - -
Total Cost 66,242 41,276 165,545 160,290 171,174 107,428 296,553 -63.21%
-
Net Worth 470,341 461,410 454,904 440,003 441,660 444,231 441,615 4.29%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 470,341 461,410 454,904 440,003 441,660 444,231 441,615 4.29%
NOSH 259,857 259,219 261,439 260,357 258,281 261,312 259,774 0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 35.45% 50.74% 9.44% 2.94% 8.81% 13.47% -41.01% -
ROE 7.73% 9.21% 3.79% 1.10% 3.74% 3.76% -19.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 39.49 32.32 69.92 63.43 72.67 47.51 80.96 -38.06%
EPS 14.00 16.40 6.60 1.87 6.40 6.40 -33.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.78 1.74 1.69 1.71 1.70 1.70 4.27%
Adjusted Per Share Value based on latest NOSH - 256,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.08 3.33 7.27 6.57 7.47 4.94 8.36 -38.03%
EPS 1.45 1.69 0.69 0.19 0.66 0.67 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.1835 0.1809 0.175 0.1757 0.1767 0.1756 4.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.87 0.89 0.90 0.82 0.70 0.71 0.79 -
P/RPS 2.20 2.75 1.29 1.29 0.96 1.49 0.98 71.53%
P/EPS 6.21 5.43 13.64 43.93 10.94 11.09 -2.38 -
EY 16.09 18.43 7.33 2.28 9.14 9.01 -42.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.52 0.49 0.41 0.42 0.46 2.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 23/05/03 28/02/03 -
Price 0.87 0.85 0.95 0.88 0.86 0.77 0.70 -
P/RPS 2.20 2.63 1.36 1.39 1.18 1.62 0.86 87.15%
P/EPS 6.21 5.18 14.39 47.14 13.44 12.03 -2.11 -
EY 16.09 19.29 6.95 2.12 7.44 8.31 -47.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.55 0.52 0.50 0.45 0.41 11.09%

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