[TROP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 39.57%
YoY- 596.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 115,184 55,357 213,769 115,845 51,311 20,947 182,800 -26.52%
PBT 28,718 13,514 54,407 38,237 25,115 13,979 29,040 -0.74%
Tax -4,464 -1,756 -12,861 -12,850 -6,925 -3,351 -11,785 -47.67%
NP 24,254 11,758 41,546 25,387 18,190 10,628 17,255 25.50%
-
NP to SH 19,203 11,758 41,546 25,387 18,190 10,628 17,255 7.39%
-
Tax Rate 15.54% 12.99% 23.64% 33.61% 27.57% 23.97% 40.58% -
Total Cost 90,930 43,599 172,223 90,458 33,121 10,319 165,545 -32.95%
-
Net Worth 508,620 498,307 550,484 487,015 470,341 461,410 454,904 7.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,789 5,181 - - - -
Div Payout % - - 18.75% 20.41% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 508,620 498,307 550,484 487,015 470,341 461,410 454,904 7.73%
NOSH 259,499 258,190 259,662 259,051 259,857 259,219 261,439 -0.49%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 21.06% 21.24% 19.43% 21.91% 35.45% 50.74% 9.44% -
ROE 3.78% 2.36% 7.55% 5.21% 3.87% 2.30% 3.79% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.39 21.44 82.33 44.72 19.75 8.08 69.92 -26.15%
EPS 7.40 4.20 16.00 9.80 7.00 4.10 6.60 7.93%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.96 1.93 2.12 1.88 1.81 1.78 1.74 8.26%
Adjusted Per Share Value based on latest NOSH - 257,035
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.58 2.20 8.50 4.61 2.04 0.83 7.27 -26.53%
EPS 0.76 0.47 1.65 1.01 0.72 0.42 0.69 6.66%
DPS 0.00 0.00 0.31 0.21 0.00 0.00 0.00 -
NAPS 0.2023 0.1982 0.2189 0.1937 0.1871 0.1835 0.1809 7.74%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.75 0.80 1.00 0.90 0.87 0.89 0.90 -
P/RPS 1.69 3.73 1.21 2.01 4.41 11.01 1.29 19.74%
P/EPS 10.14 17.57 6.25 9.18 12.43 21.71 13.64 -17.95%
EY 9.87 5.69 16.00 10.89 8.05 4.61 7.33 21.96%
DY 0.00 0.00 3.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.47 0.48 0.48 0.50 0.52 -18.88%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 21/05/04 26/02/04 -
Price 0.77 0.80 1.04 0.95 0.87 0.85 0.95 -
P/RPS 1.73 3.73 1.26 2.12 4.41 10.52 1.36 17.41%
P/EPS 10.41 17.57 6.50 9.69 12.43 20.73 14.39 -19.42%
EY 9.61 5.69 15.38 10.32 8.05 4.82 6.95 24.13%
DY 0.00 0.00 2.88 2.11 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.49 0.51 0.48 0.48 0.55 -20.49%

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