[TROP] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.91%
YoY- -156.69%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,008,485 869,450 893,192 869,720 807,950 871,016 962,128 3.18%
PBT -122,625 -193,926 -142,008 -35,225 -74,069 -48,294 77,368 -
Tax -3,622 39,836 41,028 5,152 14,301 34,196 -43,868 -81.00%
NP -126,248 -154,090 -100,980 -30,073 -59,768 -14,098 33,500 -
-
NP to SH -161,618 -189,894 -133,576 -52,171 -80,146 -45,402 9,376 -
-
Tax Rate - - - - - - 56.70% -
Total Cost 1,134,733 1,023,540 994,172 899,793 867,718 885,114 928,628 14.28%
-
Net Worth 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 5.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 5.51%
NOSH 1,998,861 1,782,425 1,544,425 1,472,425 1,470,425 1,470,425 1,470,425 22.69%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -12.52% -17.72% -11.31% -3.46% -7.40% -1.62% 3.48% -
ROE -3.17% -4.48% -2.95% -1.13% -1.73% -0.97% 0.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 46.04 52.88 59.52 60.27 55.86 59.94 66.01 -21.33%
EPS -9.56 -11.94 -8.92 -3.60 -5.53 -3.12 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.58 3.02 3.21 3.21 3.22 3.23 -19.55%
Adjusted Per Share Value based on latest NOSH - 1,472,425
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.11 34.58 35.53 34.59 32.13 34.64 38.27 3.17%
EPS -6.43 -7.55 -5.31 -2.08 -3.19 -1.81 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0298 1.6871 1.8024 1.8424 1.8466 1.861 1.8725 5.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.22 0.96 1.02 1.06 1.04 0.88 0.865 -
P/RPS 2.65 1.82 1.71 1.76 1.86 1.47 1.31 59.88%
P/EPS -16.53 -8.31 -11.46 -29.32 -18.77 -28.16 134.47 -
EY -6.05 -12.03 -8.73 -3.41 -5.33 -3.55 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.37 0.34 0.33 0.32 0.27 0.27 54.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 25/05/22 24/02/22 30/11/21 28/09/21 19/05/21 -
Price 1.41 1.20 0.975 1.03 1.06 1.02 0.89 -
P/RPS 3.06 2.27 1.64 1.71 1.90 1.70 1.35 72.46%
P/EPS -19.11 -10.39 -10.95 -28.49 -19.13 -32.65 138.36 -
EY -5.23 -9.63 -9.13 -3.51 -5.23 -3.06 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.32 0.32 0.33 0.32 0.28 67.97%

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