[TROP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 268.18%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 209,251 111,920 44,783 244,090 169,980 82,624 47,938 166.85%
PBT 64,258 23,027 15,881 76,681 40,797 21,371 8,218 293.45%
Tax -12,111 -6,136 -4,641 -25,596 -20,580 -7,263 -3,101 147.79%
NP 52,147 16,891 11,240 51,085 20,217 14,108 5,117 369.38%
-
NP to SH 46,414 14,015 9,567 34,436 9,353 7,981 3,326 478.70%
-
Tax Rate 18.85% 26.65% 29.22% 33.38% 50.44% 33.99% 37.73% -
Total Cost 157,104 95,029 33,543 193,005 149,763 68,516 42,821 137.68%
-
Net Worth 679,355 648,842 641,247 633,681 602,748 607,585 601,238 8.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,778 - - 5,172 - - - -
Div Payout % 16.76% - - 15.02% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 679,355 648,842 641,247 633,681 602,748 607,585 601,238 8.47%
NOSH 259,296 259,537 258,567 258,645 259,805 257,451 255,846 0.89%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.92% 15.09% 25.10% 20.93% 11.89% 17.07% 10.67% -
ROE 6.83% 2.16% 1.49% 5.43% 1.55% 1.31% 0.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 80.70 43.12 17.32 94.37 65.43 32.09 18.74 164.45%
EPS 17.90 5.40 3.70 13.26 3.60 3.10 1.30 473.56%
DPS 3.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.62 2.50 2.48 2.45 2.32 2.36 2.35 7.51%
Adjusted Per Share Value based on latest NOSH - 261,044
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.35 4.47 1.79 9.74 6.78 3.30 1.91 167.12%
EPS 1.85 0.56 0.38 1.37 0.37 0.32 0.13 486.29%
DPS 0.31 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.2712 0.259 0.256 0.2529 0.2406 0.2425 0.24 8.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.20 1.01 0.88 0.95 1.02 1.12 1.26 -
P/RPS 1.49 2.34 5.08 1.01 1.56 3.49 6.72 -63.33%
P/EPS 6.70 18.70 23.78 7.14 28.33 36.13 96.92 -83.12%
EY 14.92 5.35 4.20 14.01 3.53 2.77 1.03 493.26%
DY 2.50 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.35 0.39 0.44 0.47 0.54 -10.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 26/08/09 21/05/09 25/02/09 24/11/08 25/08/08 26/05/08 -
Price 1.04 1.14 1.02 1.00 0.96 1.10 1.22 -
P/RPS 1.29 2.64 5.89 1.06 1.47 3.43 6.51 -65.97%
P/EPS 5.81 21.11 27.57 7.51 26.67 35.48 93.85 -84.32%
EY 17.21 4.74 3.63 13.31 3.75 2.82 1.07 536.10%
DY 2.88 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.41 0.41 0.41 0.47 0.52 -16.03%

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