[TROP] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 649.79%
YoY- 110.27%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 162,830 177,112 188,816 213,086 159,201 143,314 125,668 18.83%
PBT 34,569 65,692 124,844 14,529 18,096 15,574 50,624 -22.43%
Tax -373 -5,396 -8,372 -4,002 -16,692 -15,574 -14,352 -91.20%
NP 34,196 60,296 116,472 10,527 1,404 0 36,272 -3.84%
-
NP to SH 34,196 60,296 116,472 10,527 1,404 0 36,272 -3.84%
-
Tax Rate 1.08% 8.21% 6.71% 27.54% 92.24% 100.00% 28.35% -
Total Cost 128,634 116,816 72,344 202,559 157,797 143,314 89,396 27.42%
-
Net Worth 564,752 571,772 571,941 534,509 53,966,247 546,670 551,852 1.55%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 564,752 571,772 571,941 534,509 53,966,247 546,670 551,852 1.55%
NOSH 259,060 259,896 259,973 256,975 263,249 259,085 259,085 -0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 21.00% 34.04% 61.69% 4.94% 0.88% 0.00% 28.86% -
ROE 6.06% 10.55% 20.36% 1.97% 0.00% 0.00% 6.57% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 62.85 68.15 72.63 82.92 60.48 55.32 48.50 18.84%
EPS 13.20 23.20 44.80 4.10 0.53 2.20 14.00 -3.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.20 2.20 2.08 205.00 2.11 2.13 1.55%
Adjusted Per Share Value based on latest NOSH - 256,297
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 7.09 7.71 8.22 9.27 6.93 6.24 5.47 18.86%
EPS 1.49 2.62 5.07 0.46 0.06 2.20 1.58 -3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2458 0.2488 0.2489 0.2326 23.4846 0.2379 0.2402 1.54%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.80 0.90 0.88 1.00 1.58 2.02 3.58 -
P/RPS 1.27 1.32 1.21 1.21 2.61 3.65 7.38 -69.02%
P/EPS 6.06 3.88 1.96 24.41 296.25 91.82 25.57 -61.66%
EY 16.50 25.78 50.91 4.10 0.34 1.09 3.91 160.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.40 0.48 0.01 0.96 1.68 -63.49%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 27/08/01 30/05/01 28/02/01 28/11/00 24/08/00 03/07/00 -
Price 1.06 1.08 0.89 0.99 1.37 2.00 1.99 -
P/RPS 1.69 1.58 1.23 1.19 2.27 3.62 4.10 -44.58%
P/EPS 8.03 4.66 1.99 24.17 256.88 90.91 14.21 -31.62%
EY 12.45 21.48 50.34 4.14 0.39 1.10 7.04 46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.40 0.48 0.01 0.95 0.93 -34.74%

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