[TROP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 24.71%
YoY- -0.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 227,968 205,364 177,815 200,300 176,926 128,352 250,801 -6.18%
PBT 46,400 40,892 61,909 44,697 41,802 36,520 57,380 -13.23%
Tax -10,106 -7,712 -18,582 -7,894 -12,206 -9,720 -19,421 -35.38%
NP 36,294 33,180 43,327 36,802 29,596 26,800 37,959 -2.95%
-
NP to SH 30,740 25,760 40,512 32,193 25,814 26,800 29,193 3.51%
-
Tax Rate 21.78% 18.86% 30.02% 17.66% 29.20% 26.62% 33.85% -
Total Cost 191,674 172,184 134,488 163,497 147,330 101,552 212,842 -6.76%
-
Net Worth 578,328 566,720 563,532 545,209 524,024 630,409 513,484 8.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 10,387 - - - 10,426 -
Div Payout % - - 25.64% - - - 35.71% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 578,328 566,720 563,532 545,209 524,024 630,409 513,484 8.27%
NOSH 260,508 257,600 259,692 259,623 258,140 304,545 260,651 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.92% 16.16% 24.37% 18.37% 16.73% 20.88% 15.14% -
ROE 5.32% 4.55% 7.19% 5.90% 4.93% 4.25% 5.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 87.51 79.72 68.47 77.15 68.54 42.15 96.22 -6.14%
EPS 11.80 10.00 15.60 12.40 10.00 8.80 11.20 3.55%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.22 2.20 2.17 2.10 2.03 2.07 1.97 8.31%
Adjusted Per Share Value based on latest NOSH - 261,348
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.07 8.17 7.07 7.97 7.04 5.11 9.98 -6.19%
EPS 1.22 1.02 1.61 1.28 1.03 1.07 1.16 3.42%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.41 -
NAPS 0.23 0.2254 0.2241 0.2168 0.2084 0.2507 0.2042 8.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 0.91 0.80 0.71 0.78 0.71 0.82 -
P/RPS 1.43 1.14 1.17 0.92 1.14 1.68 0.85 41.58%
P/EPS 10.59 9.10 5.13 5.73 7.80 8.07 7.32 28.00%
EY 9.44 10.99 19.50 17.46 12.82 12.39 13.66 -21.88%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.56 0.41 0.37 0.34 0.38 0.34 0.42 21.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 10/05/07 27/02/07 15/11/06 16/08/06 31/05/06 03/03/06 -
Price 1.40 1.41 0.88 0.77 0.74 0.80 0.79 -
P/RPS 1.60 1.77 1.29 1.00 1.08 1.90 0.82 56.33%
P/EPS 11.86 14.10 5.64 6.21 7.40 9.09 7.05 41.58%
EY 8.43 7.09 17.73 16.10 13.51 11.00 14.18 -29.36%
DY 0.00 0.00 4.55 0.00 0.00 0.00 5.06 -
P/NAPS 0.63 0.64 0.41 0.37 0.36 0.39 0.40 35.48%

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