[TROP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -96.33%
YoY- -95.15%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 292,258 253,780 256,196 233,488 311,777 279,001 223,840 19.40%
PBT 53,394 31,981 30,640 26,408 72,115 85,677 46,054 10.33%
Tax -5,725 -14,213 -15,414 -13,824 -12,652 -16,148 -12,272 -39.76%
NP 47,669 17,768 15,226 12,584 59,463 69,529 33,782 25.72%
-
NP to SH 43,252 11,552 6,200 1,856 50,512 61,885 28,030 33.42%
-
Tax Rate 10.72% 44.44% 50.31% 52.35% 17.54% 18.85% 26.65% -
Total Cost 244,589 236,012 240,970 220,904 252,314 209,472 190,058 18.25%
-
Net Worth 899,276 866,399 837,000 890,879 496,037 679,355 648,842 24.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,709 - - - 8,043 10,371 - -
Div Payout % 52.50% - - - 15.92% 16.76% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 899,276 866,399 837,000 890,879 496,037 679,355 648,842 24.23%
NOSH 454,180 456,000 442,857 463,999 268,128 259,296 259,537 45.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.31% 7.00% 5.94% 5.39% 19.07% 24.92% 15.09% -
ROE 4.81% 1.33% 0.74% 0.21% 10.18% 9.11% 4.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.35 55.65 57.85 50.32 116.28 107.60 86.25 -17.69%
EPS 9.52 2.53 1.40 0.40 18.84 23.87 10.80 -8.04%
DPS 5.00 0.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 1.98 1.90 1.89 1.92 1.85 2.62 2.50 -14.36%
Adjusted Per Share Value based on latest NOSH - 463,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.67 10.13 10.23 9.32 12.44 11.14 8.93 19.47%
EPS 1.73 0.46 0.25 0.07 2.02 2.47 1.12 33.51%
DPS 0.91 0.00 0.00 0.00 0.32 0.41 0.00 -
NAPS 0.359 0.3458 0.3341 0.3556 0.198 0.2712 0.259 24.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.03 1.03 1.09 0.95 0.99 1.20 1.01 -
P/RPS 1.60 1.85 1.88 1.89 0.85 1.12 1.17 23.13%
P/EPS 10.82 40.66 77.86 237.50 5.26 5.03 9.35 10.19%
EY 9.25 2.46 1.28 0.42 19.03 19.89 10.69 -9.17%
DY 4.85 0.00 0.00 0.00 3.03 3.33 0.00 -
P/NAPS 0.52 0.54 0.58 0.49 0.54 0.46 0.40 19.05%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 -
Price 1.14 1.06 1.05 1.07 0.88 1.04 1.14 -
P/RPS 1.77 1.90 1.82 2.13 0.76 0.97 1.32 21.53%
P/EPS 11.97 41.84 75.00 267.50 4.67 4.36 10.56 8.68%
EY 8.35 2.39 1.33 0.37 21.41 22.95 9.47 -8.02%
DY 4.39 0.00 0.00 0.00 3.41 3.85 0.00 -
P/NAPS 0.58 0.56 0.56 0.56 0.48 0.40 0.46 16.66%

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