[TROP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 63.65%
YoY- 140.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 173,943 115,184 55,357 213,769 115,845 51,311 20,947 309.54%
PBT 41,039 28,718 13,514 54,407 38,237 25,115 13,979 104.89%
Tax -11,410 -4,464 -1,756 -12,861 -12,850 -6,925 -3,351 126.16%
NP 29,629 24,254 11,758 41,546 25,387 18,190 10,628 97.95%
-
NP to SH 24,177 19,203 11,758 41,546 25,387 18,190 10,628 72.88%
-
Tax Rate 27.80% 15.54% 12.99% 23.64% 33.61% 27.57% 23.97% -
Total Cost 144,314 90,930 43,599 172,223 90,458 33,121 10,319 479.54%
-
Net Worth 509,536 508,620 498,307 550,484 487,015 470,341 461,410 6.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 7,789 5,181 - - -
Div Payout % - - - 18.75% 20.41% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 509,536 508,620 498,307 550,484 487,015 470,341 461,410 6.83%
NOSH 259,967 259,499 258,190 259,662 259,051 259,857 259,219 0.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 17.03% 21.06% 21.24% 19.43% 21.91% 35.45% 50.74% -
ROE 4.74% 3.78% 2.36% 7.55% 5.21% 3.87% 2.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 66.91 44.39 21.44 82.33 44.72 19.75 8.08 308.78%
EPS 9.30 7.40 4.20 16.00 9.80 7.00 4.10 72.55%
DPS 0.00 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 1.96 1.96 1.93 2.12 1.88 1.81 1.78 6.62%
Adjusted Per Share Value based on latest NOSH - 260,629
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.92 4.58 2.20 8.50 4.61 2.04 0.83 310.63%
EPS 0.96 0.76 0.47 1.65 1.01 0.72 0.42 73.43%
DPS 0.00 0.00 0.00 0.31 0.21 0.00 0.00 -
NAPS 0.2027 0.2023 0.1982 0.2189 0.1937 0.1871 0.1835 6.85%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.72 0.75 0.80 1.00 0.90 0.87 0.89 -
P/RPS 1.08 1.69 3.73 1.21 2.01 4.41 11.01 -78.70%
P/EPS 7.74 10.14 17.57 6.25 9.18 12.43 21.71 -49.68%
EY 12.92 9.87 5.69 16.00 10.89 8.05 4.61 98.65%
DY 0.00 0.00 0.00 3.00 2.22 0.00 0.00 -
P/NAPS 0.37 0.38 0.41 0.47 0.48 0.48 0.50 -18.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 21/05/04 -
Price 0.80 0.77 0.80 1.04 0.95 0.87 0.85 -
P/RPS 1.20 1.73 3.73 1.26 2.12 4.41 10.52 -76.44%
P/EPS 8.60 10.41 17.57 6.50 9.69 12.43 20.73 -44.34%
EY 11.63 9.61 5.69 15.38 10.32 8.05 4.82 79.79%
DY 0.00 0.00 0.00 2.88 2.11 0.00 0.00 -
P/NAPS 0.41 0.39 0.41 0.49 0.51 0.48 0.48 -9.96%

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