[TROP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.96%
YoY- 596.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 230,368 221,428 213,769 154,460 102,622 83,788 182,800 16.68%
PBT 57,436 54,056 54,407 50,982 50,230 55,916 29,040 57.62%
Tax -8,928 -7,024 -12,861 -17,133 -13,850 -13,404 -11,785 -16.91%
NP 48,508 47,032 41,546 33,849 36,380 42,512 17,255 99.31%
-
NP to SH 38,406 47,032 41,546 33,849 36,380 42,512 17,255 70.55%
-
Tax Rate 15.54% 12.99% 23.64% 33.61% 27.57% 23.97% 40.58% -
Total Cost 181,860 174,396 172,223 120,610 66,242 41,276 165,545 6.47%
-
Net Worth 508,620 498,307 550,484 487,015 470,341 461,410 454,904 7.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,789 6,908 - - - -
Div Payout % - - 18.75% 20.41% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 508,620 498,307 550,484 487,015 470,341 461,410 454,904 7.73%
NOSH 259,499 258,190 259,662 259,051 259,857 259,219 261,439 -0.49%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 21.06% 21.24% 19.43% 21.91% 35.45% 50.74% 9.44% -
ROE 7.55% 9.44% 7.55% 6.95% 7.73% 9.21% 3.79% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 88.77 85.76 82.33 59.63 39.49 32.32 69.92 17.26%
EPS 14.80 16.80 16.00 13.07 14.00 16.40 6.60 71.40%
DPS 0.00 0.00 3.00 2.67 0.00 0.00 0.00 -
NAPS 1.96 1.93 2.12 1.88 1.81 1.78 1.74 8.26%
Adjusted Per Share Value based on latest NOSH - 257,035
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.02 9.64 9.30 6.72 4.47 3.65 7.95 16.69%
EPS 1.67 2.05 1.81 1.47 1.58 1.85 0.75 70.60%
DPS 0.00 0.00 0.34 0.30 0.00 0.00 0.00 -
NAPS 0.2213 0.2168 0.2396 0.2119 0.2047 0.2008 0.198 7.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.75 0.80 1.00 0.90 0.87 0.89 0.90 -
P/RPS 0.84 0.93 1.21 1.51 2.20 2.75 1.29 -24.89%
P/EPS 5.07 4.39 6.25 6.89 6.21 5.43 13.64 -48.33%
EY 19.73 22.77 16.00 14.52 16.09 18.43 7.33 93.61%
DY 0.00 0.00 3.00 2.96 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.47 0.48 0.48 0.50 0.52 -18.88%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 21/05/04 26/02/04 -
Price 0.77 0.80 1.04 0.95 0.87 0.85 0.95 -
P/RPS 0.87 0.93 1.26 1.59 2.20 2.63 1.36 -25.77%
P/EPS 5.20 4.39 6.50 7.27 6.21 5.18 14.39 -49.29%
EY 19.22 22.77 15.38 13.75 16.09 19.29 6.95 97.14%
DY 0.00 0.00 2.88 2.81 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.49 0.51 0.48 0.48 0.55 -20.49%

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