[TROP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 568.1%
YoY- -77.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 57,675 292,258 190,335 128,098 58,372 311,777 209,251 -57.68%
PBT 19,980 53,394 23,986 15,320 6,602 72,115 64,258 -54.13%
Tax -1,436 -5,725 -10,660 -7,707 -3,456 -12,652 -12,111 -75.89%
NP 18,544 47,669 13,326 7,613 3,146 59,463 52,147 -49.83%
-
NP to SH 18,135 43,252 8,664 3,100 464 50,512 46,414 -46.58%
-
Tax Rate 7.19% 10.72% 44.44% 50.31% 52.35% 17.54% 18.85% -
Total Cost 39,131 244,589 177,009 120,485 55,226 252,314 157,104 -60.44%
-
Net Worth 918,112 899,276 866,399 837,000 890,879 496,037 679,355 22.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 22,709 - - - 8,043 7,778 -
Div Payout % - 52.50% - - - 15.92% 16.76% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 918,112 899,276 866,399 837,000 890,879 496,037 679,355 22.25%
NOSH 454,511 454,180 456,000 442,857 463,999 268,128 259,296 45.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 32.15% 16.31% 7.00% 5.94% 5.39% 19.07% 24.92% -
ROE 1.98% 4.81% 1.00% 0.37% 0.05% 10.18% 6.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.69 64.35 41.74 28.93 12.58 116.28 80.70 -70.89%
EPS 3.99 9.52 1.90 0.70 0.10 18.84 17.90 -63.27%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.02 1.98 1.90 1.89 1.92 1.85 2.62 -15.93%
Adjusted Per Share Value based on latest NOSH - 439,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.30 11.67 7.60 5.11 2.33 12.44 8.35 -57.69%
EPS 0.72 1.73 0.35 0.12 0.02 2.02 1.85 -46.72%
DPS 0.00 0.91 0.00 0.00 0.00 0.32 0.31 -
NAPS 0.3665 0.359 0.3458 0.3341 0.3556 0.198 0.2712 22.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.10 1.03 1.03 1.09 0.95 0.99 1.20 -
P/RPS 8.67 1.60 2.47 3.77 7.55 0.85 1.49 223.85%
P/EPS 27.57 10.82 54.21 155.71 950.00 5.26 6.70 157.00%
EY 3.63 9.25 1.84 0.64 0.11 19.03 14.92 -61.06%
DY 0.00 4.85 0.00 0.00 0.00 3.03 2.50 -
P/NAPS 0.54 0.52 0.54 0.58 0.49 0.54 0.46 11.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 -
Price 1.16 1.14 1.06 1.05 1.07 0.88 1.04 -
P/RPS 9.14 1.77 2.54 3.63 8.51 0.76 1.29 269.33%
P/EPS 29.07 11.97 55.79 150.00 1,070.00 4.67 5.81 192.82%
EY 3.44 8.35 1.79 0.67 0.09 21.41 17.21 -65.84%
DY 0.00 4.39 0.00 0.00 0.00 3.41 2.88 -
P/NAPS 0.57 0.58 0.56 0.56 0.56 0.48 0.40 26.65%

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