[TROP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 104.85%
YoY- 112.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 182,800 123,863 93,852 31,038 210,307 154,436 108,735 41.25%
PBT 29,040 7,830 10,920 5,032 -83,966 -42,492 -22,078 -
Tax -11,785 -4,185 -2,655 -851 -2,280 -9,596 22,078 -
NP 17,255 3,645 8,265 4,181 -86,246 -52,088 0 -
-
NP to SH 17,255 3,645 8,265 4,181 -86,246 -52,088 -27,605 -
-
Tax Rate 40.58% 53.45% 24.31% 16.91% - - - -
Total Cost 165,545 120,218 85,587 26,857 296,553 206,524 108,735 32.24%
-
Net Worth 454,904 440,003 441,660 444,231 441,615 494,956 520,849 -8.60%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 454,904 440,003 441,660 444,231 441,615 494,956 520,849 -8.60%
NOSH 261,439 260,357 258,281 261,312 259,774 259,139 260,424 0.25%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.44% 2.94% 8.81% 13.47% -41.01% -33.73% 0.00% -
ROE 3.79% 0.83% 1.87% 0.94% -19.53% -10.52% -5.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.92 47.57 36.34 11.88 80.96 59.60 41.75 40.89%
EPS 6.60 1.40 3.20 1.60 -33.20 -20.10 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.71 1.70 1.70 1.91 2.00 -8.84%
Adjusted Per Share Value based on latest NOSH - 261,312
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.27 4.93 3.73 1.23 8.36 6.14 4.32 41.34%
EPS 0.69 0.14 0.33 0.17 -3.43 -2.07 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.175 0.1757 0.1767 0.1756 0.1969 0.2072 -8.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.82 0.70 0.71 0.79 0.77 0.89 -
P/RPS 1.29 1.72 1.93 5.98 0.98 1.29 2.13 -28.35%
P/EPS 13.64 58.57 21.87 44.38 -2.38 -3.83 -8.40 -
EY 7.33 1.71 4.57 2.25 -42.03 -26.10 -11.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.41 0.42 0.46 0.40 0.45 10.08%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/10/03 28/08/03 23/05/03 28/02/03 27/11/02 20/08/02 -
Price 0.95 0.88 0.86 0.77 0.70 0.78 0.82 -
P/RPS 1.36 1.85 2.37 6.48 0.86 1.31 1.96 -21.57%
P/EPS 14.39 62.86 26.88 48.13 -2.11 -3.88 -7.74 -
EY 6.95 1.59 3.72 2.08 -47.43 -25.77 -12.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.50 0.45 0.41 0.41 0.41 21.56%

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