[TROP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 48.7%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 226,640 165,248 191,752 270,371 255,658 227,968 205,364 6.77%
PBT 54,396 42,742 32,872 70,335 50,772 46,400 40,892 20.89%
Tax -27,440 -14,526 -12,404 -14,586 -12,433 -10,106 -7,712 132.52%
NP 26,956 28,216 20,468 55,749 38,338 36,294 33,180 -12.90%
-
NP to SH 12,470 15,962 13,304 48,589 32,676 30,740 25,760 -38.26%
-
Tax Rate 50.44% 33.99% 37.73% 20.74% 24.49% 21.78% 18.86% -
Total Cost 199,684 137,032 171,284 214,622 217,320 191,674 172,184 10.35%
-
Net Worth 602,748 607,585 601,238 607,827 583,996 578,328 566,720 4.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 10,390 - - - -
Div Payout % - - - 21.38% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 602,748 607,585 601,238 607,827 583,996 578,328 566,720 4.18%
NOSH 259,805 257,451 255,846 259,755 260,712 260,508 257,600 0.56%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.89% 17.07% 10.67% 20.62% 15.00% 15.92% 16.16% -
ROE 2.07% 2.63% 2.21% 7.99% 5.60% 5.32% 4.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 87.23 64.19 74.95 104.09 98.06 87.51 79.72 6.16%
EPS 4.80 6.20 5.20 18.70 12.53 11.80 10.00 -38.61%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.32 2.36 2.35 2.34 2.24 2.22 2.20 3.59%
Adjusted Per Share Value based on latest NOSH - 259,127
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.05 6.60 7.65 10.79 10.20 9.10 8.20 6.77%
EPS 0.50 0.64 0.53 1.94 1.30 1.23 1.03 -38.15%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.2406 0.2425 0.24 0.2426 0.2331 0.2308 0.2262 4.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.12 1.26 1.46 1.42 1.25 0.91 -
P/RPS 1.17 1.74 1.68 1.40 1.45 1.43 1.14 1.74%
P/EPS 21.25 18.06 24.23 7.81 11.33 10.59 9.10 75.74%
EY 4.71 5.54 4.13 12.81 8.83 9.44 10.99 -43.06%
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.54 0.62 0.63 0.56 0.41 4.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 -
Price 0.96 1.10 1.22 1.34 1.42 1.40 1.41 -
P/RPS 1.10 1.71 1.63 1.29 1.45 1.60 1.77 -27.11%
P/EPS 20.00 17.74 23.46 7.16 11.33 11.86 14.10 26.16%
EY 5.00 5.64 4.26 13.96 8.83 8.43 7.09 -20.72%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.52 0.57 0.63 0.63 0.64 -25.62%

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