[TROP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -72.62%
YoY- -48.35%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 244,090 226,640 165,248 191,752 270,371 255,658 227,968 4.63%
PBT 76,681 54,396 42,742 32,872 70,335 50,772 46,400 39.56%
Tax -25,596 -27,440 -14,526 -12,404 -14,586 -12,433 -10,106 85.28%
NP 51,085 26,956 28,216 20,468 55,749 38,338 36,294 25.46%
-
NP to SH 34,436 12,470 15,962 13,304 48,589 32,676 30,740 7.82%
-
Tax Rate 33.38% 50.44% 33.99% 37.73% 20.74% 24.49% 21.78% -
Total Cost 193,005 199,684 137,032 171,284 214,622 217,320 191,674 0.46%
-
Net Worth 633,681 602,748 607,585 601,238 607,827 583,996 578,328 6.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,172 - - - 10,390 - - -
Div Payout % 15.02% - - - 21.38% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 633,681 602,748 607,585 601,238 607,827 583,996 578,328 6.25%
NOSH 258,645 259,805 257,451 255,846 259,755 260,712 260,508 -0.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.93% 11.89% 17.07% 10.67% 20.62% 15.00% 15.92% -
ROE 5.43% 2.07% 2.63% 2.21% 7.99% 5.60% 5.32% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.37 87.23 64.19 74.95 104.09 98.06 87.51 5.13%
EPS 13.26 4.80 6.20 5.20 18.70 12.53 11.80 8.04%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.45 2.32 2.36 2.35 2.34 2.24 2.22 6.76%
Adjusted Per Share Value based on latest NOSH - 255,846
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.74 9.05 6.60 7.65 10.79 10.20 9.10 4.61%
EPS 1.37 0.50 0.64 0.53 1.94 1.30 1.23 7.41%
DPS 0.21 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.2529 0.2406 0.2425 0.24 0.2426 0.2331 0.2308 6.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.95 1.02 1.12 1.26 1.46 1.42 1.25 -
P/RPS 1.01 1.17 1.74 1.68 1.40 1.45 1.43 -20.60%
P/EPS 7.14 21.25 18.06 24.23 7.81 11.33 10.59 -23.01%
EY 14.01 4.71 5.54 4.13 12.81 8.83 9.44 29.95%
DY 2.11 0.00 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.39 0.44 0.47 0.54 0.62 0.63 0.56 -21.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 -
Price 1.00 0.96 1.10 1.22 1.34 1.42 1.40 -
P/RPS 1.06 1.10 1.71 1.63 1.29 1.45 1.60 -23.90%
P/EPS 7.51 20.00 17.74 23.46 7.16 11.33 11.86 -26.15%
EY 13.31 5.00 5.64 4.26 13.96 8.83 8.43 35.40%
DY 2.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.41 0.41 0.47 0.52 0.57 0.63 0.63 -24.80%

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