[TROP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 146.37%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 213,769 154,460 102,622 83,788 182,800 165,150 187,704 9.01%
PBT 54,407 50,982 50,230 55,916 29,040 10,440 21,840 83.25%
Tax -12,861 -17,133 -13,850 -13,404 -11,785 -5,580 -5,310 79.86%
NP 41,546 33,849 36,380 42,512 17,255 4,860 16,530 84.34%
-
NP to SH 41,546 33,849 36,380 42,512 17,255 4,860 16,530 84.34%
-
Tax Rate 23.64% 33.61% 27.57% 23.97% 40.58% 53.45% 24.31% -
Total Cost 172,223 120,610 66,242 41,276 165,545 160,290 171,174 0.40%
-
Net Worth 550,484 487,015 470,341 461,410 454,904 440,003 441,660 15.73%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,789 6,908 - - - - - -
Div Payout % 18.75% 20.41% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 550,484 487,015 470,341 461,410 454,904 440,003 441,660 15.73%
NOSH 259,662 259,051 259,857 259,219 261,439 260,357 258,281 0.35%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.43% 21.91% 35.45% 50.74% 9.44% 2.94% 8.81% -
ROE 7.55% 6.95% 7.73% 9.21% 3.79% 1.10% 3.74% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 82.33 59.63 39.49 32.32 69.92 63.43 72.67 8.63%
EPS 16.00 13.07 14.00 16.40 6.60 1.87 6.40 83.69%
DPS 3.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.88 1.81 1.78 1.74 1.69 1.71 15.33%
Adjusted Per Share Value based on latest NOSH - 259,219
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.30 6.72 4.47 3.65 7.95 7.19 8.17 8.97%
EPS 1.81 1.47 1.58 1.85 0.75 0.21 0.72 84.36%
DPS 0.34 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2119 0.2047 0.2008 0.198 0.1915 0.1922 15.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.90 0.87 0.89 0.90 0.82 0.70 -
P/RPS 1.21 1.51 2.20 2.75 1.29 1.29 0.96 16.60%
P/EPS 6.25 6.89 6.21 5.43 13.64 43.93 10.94 -31.03%
EY 16.00 14.52 16.09 18.43 7.33 2.28 9.14 45.00%
DY 3.00 2.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.48 0.50 0.52 0.49 0.41 9.48%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 09/11/04 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 -
Price 1.04 0.95 0.87 0.85 0.95 0.88 0.86 -
P/RPS 1.26 1.59 2.20 2.63 1.36 1.39 1.18 4.44%
P/EPS 6.50 7.27 6.21 5.18 14.39 47.14 13.44 -38.25%
EY 15.38 13.75 16.09 19.29 6.95 2.12 7.44 61.91%
DY 2.88 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.48 0.48 0.55 0.52 0.50 -1.33%

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