[TROP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 25.9%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 88,463 32,088 250,801 173,943 115,184 55,357 213,769 -44.55%
PBT 20,901 9,130 57,380 41,039 28,718 13,514 54,407 -47.24%
Tax -6,103 -2,430 -19,421 -11,410 -4,464 -1,756 -12,861 -39.24%
NP 14,798 6,700 37,959 29,629 24,254 11,758 41,546 -49.84%
-
NP to SH 12,907 6,700 29,193 24,177 19,203 11,758 41,546 -54.22%
-
Tax Rate 29.20% 26.62% 33.85% 27.80% 15.54% 12.99% 23.64% -
Total Cost 73,665 25,388 212,842 144,314 90,930 43,599 172,223 -43.31%
-
Net Worth 524,024 630,409 513,484 509,536 508,620 498,307 550,484 -3.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,426 - - - 7,789 -
Div Payout % - - 35.71% - - - 18.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 524,024 630,409 513,484 509,536 508,620 498,307 550,484 -3.23%
NOSH 258,140 304,545 260,651 259,967 259,499 258,190 259,662 -0.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.73% 20.88% 15.14% 17.03% 21.06% 21.24% 19.43% -
ROE 2.46% 1.06% 5.69% 4.74% 3.78% 2.36% 7.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.27 10.54 96.22 66.91 44.39 21.44 82.33 -44.34%
EPS 5.00 2.20 11.20 9.30 7.40 4.20 16.00 -54.04%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.03 2.07 1.97 1.96 1.96 1.93 2.12 -2.85%
Adjusted Per Share Value based on latest NOSH - 261,789
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.52 1.28 9.98 6.92 4.58 2.20 8.50 -44.53%
EPS 0.51 0.27 1.16 0.96 0.76 0.47 1.65 -54.38%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.31 -
NAPS 0.2084 0.2507 0.2042 0.2027 0.2023 0.1982 0.2189 -3.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.71 0.82 0.72 0.75 0.80 1.00 -
P/RPS 2.28 6.74 0.85 1.08 1.69 3.73 1.21 52.73%
P/EPS 15.60 32.27 7.32 7.74 10.14 17.57 6.25 84.31%
EY 6.41 3.10 13.66 12.92 9.87 5.69 16.00 -45.74%
DY 0.00 0.00 4.88 0.00 0.00 0.00 3.00 -
P/NAPS 0.38 0.34 0.42 0.37 0.38 0.41 0.47 -13.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 31/05/06 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 -
Price 0.74 0.80 0.79 0.80 0.77 0.80 1.04 -
P/RPS 2.16 7.59 0.82 1.20 1.73 3.73 1.26 43.37%
P/EPS 14.80 36.36 7.05 8.60 10.41 17.57 6.50 73.33%
EY 6.76 2.75 14.18 11.63 9.61 5.69 15.38 -42.27%
DY 0.00 0.00 5.06 0.00 0.00 0.00 2.88 -
P/NAPS 0.36 0.39 0.40 0.41 0.39 0.41 0.49 -18.62%

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