[TROP] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -184.32%
YoY- -318.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 256,731 1,014,488 756,364 434,725 223,298 869,720 605,963 -43.61%
PBT 798 -400,878 -91,969 -96,963 -35,502 -35,225 -55,552 -
Tax 2,204 6,117 -2,717 19,918 10,257 5,152 10,726 -65.21%
NP 3,002 -394,761 -94,686 -77,045 -25,245 -30,073 -44,826 -
-
NP to SH -5,234 -429,138 -121,214 -94,947 -33,394 -52,171 -60,110 -80.38%
-
Tax Rate -276.19% - - - - - - -
Total Cost 253,729 1,409,249 851,050 511,770 248,543 899,793 650,789 -46.66%
-
Net Worth 4,119,535 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 -7.66%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 4,119,535 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 -7.66%
NOSH 2,143,861 1,998,861 1,998,861 1,782,425 1,544,425 1,472,425 1,470,425 28.60%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.17% -38.91% -12.52% -17.72% -11.31% -3.46% -7.40% -
ROE -0.13% -11.05% -2.38% -2.24% -0.74% -1.13% -1.29% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.59 56.67 34.53 26.44 14.88 60.27 41.90 -55.17%
EPS -0.26 -24.37 -7.17 -5.97 -2.23 -3.60 -4.15 -84.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.17 2.33 2.58 3.02 3.21 3.21 -26.58%
Adjusted Per Share Value based on latest NOSH - 1,782,425
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.25 40.49 30.19 17.35 8.91 34.72 24.19 -43.61%
EPS -0.21 -17.13 -4.84 -3.79 -1.33 -2.08 -2.40 -80.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6444 1.5507 2.0371 1.6931 1.8089 1.849 1.8532 -7.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.46 1.28 1.22 0.96 1.02 1.06 1.04 -
P/RPS 11.60 2.26 3.53 3.63 6.85 1.76 2.48 179.94%
P/EPS -568.87 -5.34 -22.04 -16.62 -45.83 -29.32 -25.02 704.10%
EY -0.18 -18.73 -4.54 -6.02 -2.18 -3.41 -4.00 -87.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.59 0.52 0.37 0.34 0.33 0.32 71.79%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 28/02/23 24/11/22 25/08/22 25/05/22 24/02/22 30/11/21 -
Price 1.33 1.42 1.41 1.20 0.975 1.03 1.06 -
P/RPS 10.57 2.51 4.08 4.54 6.55 1.71 2.53 159.62%
P/EPS -518.22 -5.92 -25.48 -20.78 -43.81 -28.49 -25.50 646.07%
EY -0.19 -16.88 -3.92 -4.81 -2.28 -3.51 -3.92 -86.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.61 0.47 0.32 0.32 0.33 58.80%

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