[TROP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -55.9%
YoY- 107.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 51,311 20,947 182,800 123,863 93,852 31,038 210,307 -60.98%
PBT 25,115 13,979 29,040 7,830 10,920 5,032 -83,966 -
Tax -6,925 -3,351 -11,785 -4,185 -2,655 -851 -2,280 109.87%
NP 18,190 10,628 17,255 3,645 8,265 4,181 -86,246 -
-
NP to SH 18,190 10,628 17,255 3,645 8,265 4,181 -86,246 -
-
Tax Rate 27.57% 23.97% 40.58% 53.45% 24.31% 16.91% - -
Total Cost 33,121 10,319 165,545 120,218 85,587 26,857 296,553 -76.83%
-
Net Worth 470,341 461,410 454,904 440,003 441,660 444,231 441,615 4.29%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 470,341 461,410 454,904 440,003 441,660 444,231 441,615 4.29%
NOSH 259,857 259,219 261,439 260,357 258,281 261,312 259,774 0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 35.45% 50.74% 9.44% 2.94% 8.81% 13.47% -41.01% -
ROE 3.87% 2.30% 3.79% 0.83% 1.87% 0.94% -19.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.75 8.08 69.92 47.57 36.34 11.88 80.96 -60.99%
EPS 7.00 4.10 6.60 1.40 3.20 1.60 -33.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.78 1.74 1.69 1.71 1.70 1.70 4.27%
Adjusted Per Share Value based on latest NOSH - 256,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.04 0.83 7.27 4.93 3.73 1.23 8.36 -60.98%
EPS 0.72 0.42 0.69 0.14 0.33 0.17 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.1835 0.1809 0.175 0.1757 0.1767 0.1756 4.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.87 0.89 0.90 0.82 0.70 0.71 0.79 -
P/RPS 4.41 11.01 1.29 1.72 1.93 5.98 0.98 172.81%
P/EPS 12.43 21.71 13.64 58.57 21.87 44.38 -2.38 -
EY 8.05 4.61 7.33 1.71 4.57 2.25 -42.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.52 0.49 0.41 0.42 0.46 2.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 23/05/03 28/02/03 -
Price 0.87 0.85 0.95 0.88 0.86 0.77 0.70 -
P/RPS 4.41 10.52 1.36 1.85 2.37 6.48 0.86 197.66%
P/EPS 12.43 20.73 14.39 62.86 26.88 48.13 -2.11 -
EY 8.05 4.82 6.95 1.59 3.72 2.08 -47.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.55 0.52 0.50 0.45 0.41 11.09%

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