[TROP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 98.27%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 169,980 82,624 47,938 270,371 191,744 113,984 51,341 121.65%
PBT 40,797 21,371 8,218 70,335 38,079 23,200 10,223 150.96%
Tax -20,580 -7,263 -3,101 -14,586 -9,325 -5,053 -1,928 382.70%
NP 20,217 14,108 5,117 55,749 28,754 18,147 8,295 80.81%
-
NP to SH 9,353 7,981 3,326 48,589 24,507 15,370 6,440 28.15%
-
Tax Rate 50.44% 33.99% 37.73% 20.74% 24.49% 21.78% 18.86% -
Total Cost 149,763 68,516 42,821 214,622 162,990 95,837 43,046 129.08%
-
Net Worth 602,748 607,585 601,238 607,827 583,996 578,328 566,720 4.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 10,390 - - - -
Div Payout % - - - 21.38% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 602,748 607,585 601,238 607,827 583,996 578,328 566,720 4.18%
NOSH 259,805 257,451 255,846 259,755 260,712 260,508 257,600 0.56%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.89% 17.07% 10.67% 20.62% 15.00% 15.92% 16.16% -
ROE 1.55% 1.31% 0.55% 7.99% 4.20% 2.66% 1.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.43 32.09 18.74 104.09 73.55 43.75 19.93 120.41%
EPS 3.60 3.10 1.30 18.70 9.40 5.90 2.50 27.43%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.32 2.36 2.35 2.34 2.24 2.22 2.20 3.59%
Adjusted Per Share Value based on latest NOSH - 259,127
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.40 3.60 2.09 11.77 8.34 4.96 2.23 121.99%
EPS 0.41 0.35 0.14 2.11 1.07 0.67 0.28 28.85%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.2623 0.2644 0.2616 0.2645 0.2541 0.2517 0.2466 4.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.12 1.26 1.46 1.42 1.25 0.91 -
P/RPS 1.56 3.49 6.72 1.40 1.93 2.86 4.57 -51.06%
P/EPS 28.33 36.13 96.92 7.81 15.11 21.19 36.40 -15.34%
EY 3.53 2.77 1.03 12.81 6.62 4.72 2.75 18.05%
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.54 0.62 0.63 0.56 0.41 4.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 -
Price 0.96 1.10 1.22 1.34 1.42 1.40 1.41 -
P/RPS 1.47 3.43 6.51 1.29 1.93 3.20 7.07 -64.80%
P/EPS 26.67 35.48 93.85 7.16 15.11 23.73 56.40 -39.22%
EY 3.75 2.82 1.07 13.96 6.62 4.21 1.77 64.73%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.52 0.57 0.63 0.63 0.64 -25.62%

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