[TROP] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 120.16%
YoY- -56.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 286,925 1,252,714 947,832 703,256 390,920 1,758,845 854,884 -51.67%
PBT 29,831 297,088 242,421 67,035 41,070 411,619 168,685 -68.46%
Tax -13,031 -48,607 -27,286 -8,612 -14,099 -28,538 -6,305 62.18%
NP 16,800 248,481 215,135 58,423 26,971 383,081 162,380 -77.93%
-
NP to SH 15,170 223,302 194,226 42,441 19,277 333,936 126,803 -75.68%
-
Tax Rate 43.68% 16.36% 11.26% 12.85% 34.33% 6.93% 3.74% -
Total Cost 270,125 1,004,233 732,697 644,833 363,949 1,375,764 692,504 -46.58%
-
Net Worth 3,106,238 3,091,431 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 12.97%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 100,651 71,723 - - 53,752 53,055 -
Div Payout % - 45.07% 36.93% - - 16.10% 41.84% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 3,106,238 3,091,431 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 12.97%
NOSH 1,444,761 1,437,875 1,434,460 1,428,989 1,407,080 1,343,806 1,326,391 5.85%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.86% 19.84% 22.70% 8.31% 6.90% 21.78% 18.99% -
ROE 0.49% 7.22% 6.24% 1.43% 0.66% 11.61% 4.90% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.86 87.12 66.08 49.21 27.78 130.89 64.45 -54.34%
EPS 1.05 15.53 13.54 2.97 1.37 24.86 9.56 -77.03%
DPS 0.00 7.00 5.00 0.00 0.00 4.00 4.00 -
NAPS 2.15 2.15 2.17 2.07 2.08 2.14 1.95 6.71%
Adjusted Per Share Value based on latest NOSH - 1,447,812
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.41 49.82 37.70 27.97 15.55 69.96 34.00 -51.67%
EPS 0.60 8.88 7.73 1.69 0.77 13.28 5.04 -75.76%
DPS 0.00 4.00 2.85 0.00 0.00 2.14 2.11 -
NAPS 1.2355 1.2296 1.2381 1.1765 1.1641 1.1438 1.0287 12.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.02 1.00 0.915 1.01 1.03 1.06 1.27 -
P/RPS 5.14 1.15 1.38 2.05 3.71 0.81 1.97 89.41%
P/EPS 97.14 6.44 6.76 34.01 75.18 4.27 13.28 276.36%
EY 1.03 15.53 14.80 2.94 1.33 23.44 7.53 -73.42%
DY 0.00 7.00 5.46 0.00 0.00 3.77 3.15 -
P/NAPS 0.47 0.47 0.42 0.49 0.50 0.50 0.65 -19.42%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 19/02/16 26/11/15 13/08/15 11/05/15 11/02/15 27/11/14 -
Price 1.04 1.14 0.955 0.92 1.10 1.04 1.23 -
P/RPS 5.24 1.31 1.45 1.87 3.96 0.79 1.91 95.85%
P/EPS 99.05 7.34 7.05 30.98 80.29 4.19 12.87 289.32%
EY 1.01 13.62 14.18 3.23 1.25 23.89 7.77 -74.30%
DY 0.00 6.14 5.24 0.00 0.00 3.85 3.25 -
P/NAPS 0.48 0.53 0.44 0.44 0.53 0.49 0.63 -16.56%

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