[TROP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.3%
YoY- 1.5%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 165,248 191,752 270,371 255,658 227,968 205,364 177,815 -4.77%
PBT 42,742 32,872 70,335 50,772 46,400 40,892 61,909 -21.90%
Tax -14,526 -12,404 -14,586 -12,433 -10,106 -7,712 -18,582 -15.15%
NP 28,216 20,468 55,749 38,338 36,294 33,180 43,327 -24.88%
-
NP to SH 15,962 13,304 48,589 32,676 30,740 25,760 40,512 -46.28%
-
Tax Rate 33.99% 37.73% 20.74% 24.49% 21.78% 18.86% 30.02% -
Total Cost 137,032 171,284 214,622 217,320 191,674 172,184 134,488 1.25%
-
Net Worth 607,585 601,238 607,827 583,996 578,328 566,720 563,532 5.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 10,390 - - - 10,387 -
Div Payout % - - 21.38% - - - 25.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 607,585 601,238 607,827 583,996 578,328 566,720 563,532 5.15%
NOSH 257,451 255,846 259,755 260,712 260,508 257,600 259,692 -0.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.07% 10.67% 20.62% 15.00% 15.92% 16.16% 24.37% -
ROE 2.63% 2.21% 7.99% 5.60% 5.32% 4.55% 7.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.19 74.95 104.09 98.06 87.51 79.72 68.47 -4.21%
EPS 6.20 5.20 18.70 12.53 11.80 10.00 15.60 -45.97%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.36 2.35 2.34 2.24 2.22 2.20 2.17 5.76%
Adjusted Per Share Value based on latest NOSH - 261,057
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.60 7.65 10.79 10.20 9.10 8.20 7.10 -4.75%
EPS 0.64 0.53 1.94 1.30 1.23 1.03 1.62 -46.18%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.41 -
NAPS 0.2425 0.24 0.2426 0.2331 0.2308 0.2262 0.2249 5.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.12 1.26 1.46 1.42 1.25 0.91 0.80 -
P/RPS 1.74 1.68 1.40 1.45 1.43 1.14 1.17 30.32%
P/EPS 18.06 24.23 7.81 11.33 10.59 9.10 5.13 131.59%
EY 5.54 4.13 12.81 8.83 9.44 10.99 19.50 -56.81%
DY 0.00 0.00 2.74 0.00 0.00 0.00 5.00 -
P/NAPS 0.47 0.54 0.62 0.63 0.56 0.41 0.37 17.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 27/02/07 -
Price 1.10 1.22 1.34 1.42 1.40 1.41 0.88 -
P/RPS 1.71 1.63 1.29 1.45 1.60 1.77 1.29 20.69%
P/EPS 17.74 23.46 7.16 11.33 11.86 14.10 5.64 114.82%
EY 5.64 4.26 13.96 8.83 8.43 7.09 17.73 -53.43%
DY 0.00 0.00 2.99 0.00 0.00 0.00 4.55 -
P/NAPS 0.47 0.52 0.57 0.63 0.63 0.64 0.41 9.54%

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