[TROP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1142.89%
YoY- 18.44%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 390,920 1,758,845 854,884 554,158 252,675 1,475,503 1,030,823 -47.63%
PBT 41,070 411,619 168,685 128,277 17,321 503,648 178,473 -62.48%
Tax -14,099 -28,538 -6,305 -3,480 2,353 -125,276 -59,828 -61.88%
NP 26,971 383,081 162,380 124,797 19,674 378,372 118,645 -62.78%
-
NP to SH 19,277 333,936 126,803 97,281 7,827 362,308 105,855 -67.90%
-
Tax Rate 34.33% 6.93% 3.74% 2.71% -13.58% 24.87% 33.52% -
Total Cost 363,949 1,375,764 692,504 429,361 233,001 1,097,131 912,178 -45.83%
-
Net Worth 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 30.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 53,752 53,055 51,745 - 47,519 - -
Div Payout % - 16.10% 41.84% 53.19% - 13.12% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 30.82%
NOSH 1,407,080 1,343,806 1,326,391 1,293,630 1,185,909 1,055,983 922,885 32.50%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.90% 21.78% 18.99% 22.52% 7.79% 25.64% 11.51% -
ROE 0.66% 11.61% 4.90% 3.92% 0.35% 14.79% 5.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.78 130.89 64.45 42.84 21.31 139.73 111.70 -60.48%
EPS 1.37 24.86 9.56 7.52 0.66 34.31 11.47 -75.77%
DPS 0.00 4.00 4.00 4.00 0.00 4.50 0.00 -
NAPS 2.08 2.14 1.95 1.92 1.90 2.32 2.12 -1.26%
Adjusted Per Share Value based on latest NOSH - 1,391,228
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.01 76.54 37.20 24.12 11.00 64.21 44.86 -47.64%
EPS 0.84 14.53 5.52 4.23 0.34 15.77 4.61 -67.89%
DPS 0.00 2.34 2.31 2.25 0.00 2.07 0.00 -
NAPS 1.2736 1.2514 1.1256 1.0809 0.9805 1.0661 0.8514 30.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.03 1.06 1.27 1.50 1.57 1.22 1.51 -
P/RPS 3.71 0.81 1.97 3.50 7.37 0.87 1.35 96.31%
P/EPS 75.18 4.27 13.28 19.95 237.88 3.56 13.16 219.90%
EY 1.33 23.44 7.53 5.01 0.42 28.12 7.60 -68.74%
DY 0.00 3.77 3.15 2.67 0.00 3.69 0.00 -
P/NAPS 0.50 0.50 0.65 0.78 0.83 0.53 0.71 -20.86%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 29/11/13 -
Price 1.10 1.04 1.23 1.36 1.59 1.30 1.34 -
P/RPS 3.96 0.79 1.91 3.17 7.46 0.93 1.20 121.81%
P/EPS 80.29 4.19 12.87 18.09 240.91 3.79 11.68 261.95%
EY 1.25 23.89 7.77 5.53 0.42 26.39 8.56 -72.30%
DY 0.00 3.85 3.25 2.94 0.00 3.46 0.00 -
P/NAPS 0.53 0.49 0.63 0.71 0.84 0.56 0.63 -10.89%

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