[TROP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 97.68%
YoY- 129.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 20,947 182,800 123,863 93,852 31,038 210,307 154,436 -73.56%
PBT 13,979 29,040 7,830 10,920 5,032 -83,966 -42,492 -
Tax -3,351 -11,785 -4,185 -2,655 -851 -2,280 -9,596 -50.37%
NP 10,628 17,255 3,645 8,265 4,181 -86,246 -52,088 -
-
NP to SH 10,628 17,255 3,645 8,265 4,181 -86,246 -52,088 -
-
Tax Rate 23.97% 40.58% 53.45% 24.31% 16.91% - - -
Total Cost 10,319 165,545 120,218 85,587 26,857 296,553 206,524 -86.40%
-
Net Worth 461,410 454,904 440,003 441,660 444,231 441,615 494,956 -4.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 461,410 454,904 440,003 441,660 444,231 441,615 494,956 -4.56%
NOSH 259,219 261,439 260,357 258,281 261,312 259,774 259,139 0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 50.74% 9.44% 2.94% 8.81% 13.47% -41.01% -33.73% -
ROE 2.30% 3.79% 0.83% 1.87% 0.94% -19.53% -10.52% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.08 69.92 47.57 36.34 11.88 80.96 59.60 -73.57%
EPS 4.10 6.60 1.40 3.20 1.60 -33.20 -20.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.74 1.69 1.71 1.70 1.70 1.91 -4.58%
Adjusted Per Share Value based on latest NOSH - 255,249
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.83 7.27 4.93 3.73 1.23 8.36 6.14 -73.62%
EPS 0.42 0.69 0.14 0.33 0.17 -3.43 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1809 0.175 0.1757 0.1767 0.1756 0.1969 -4.58%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.89 0.90 0.82 0.70 0.71 0.79 0.77 -
P/RPS 11.01 1.29 1.72 1.93 5.98 0.98 1.29 317.09%
P/EPS 21.71 13.64 58.57 21.87 44.38 -2.38 -3.83 -
EY 4.61 7.33 1.71 4.57 2.25 -42.03 -26.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.49 0.41 0.42 0.46 0.40 16.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 26/02/04 21/10/03 28/08/03 23/05/03 28/02/03 27/11/02 -
Price 0.85 0.95 0.88 0.86 0.77 0.70 0.78 -
P/RPS 10.52 1.36 1.85 2.37 6.48 0.86 1.31 300.50%
P/EPS 20.73 14.39 62.86 26.88 48.13 -2.11 -3.88 -
EY 4.82 6.95 1.59 3.72 2.08 -47.43 -25.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.52 0.50 0.45 0.41 0.41 11.06%

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