[TROP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -71.7%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 250,801 173,943 115,184 55,357 213,769 115,845 51,311 187.18%
PBT 57,380 41,039 28,718 13,514 54,407 38,237 25,115 73.20%
Tax -19,421 -11,410 -4,464 -1,756 -12,861 -12,850 -6,925 98.49%
NP 37,959 29,629 24,254 11,758 41,546 25,387 18,190 63.08%
-
NP to SH 29,193 24,177 19,203 11,758 41,546 25,387 18,190 36.95%
-
Tax Rate 33.85% 27.80% 15.54% 12.99% 23.64% 33.61% 27.57% -
Total Cost 212,842 144,314 90,930 43,599 172,223 90,458 33,121 244.48%
-
Net Worth 513,484 509,536 508,620 498,307 550,484 487,015 470,341 6.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,426 - - - 7,789 5,181 - -
Div Payout % 35.71% - - - 18.75% 20.41% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 513,484 509,536 508,620 498,307 550,484 487,015 470,341 6.00%
NOSH 260,651 259,967 259,499 258,190 259,662 259,051 259,857 0.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.14% 17.03% 21.06% 21.24% 19.43% 21.91% 35.45% -
ROE 5.69% 4.74% 3.78% 2.36% 7.55% 5.21% 3.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.22 66.91 44.39 21.44 82.33 44.72 19.75 186.55%
EPS 11.20 9.30 7.40 4.20 16.00 9.80 7.00 36.68%
DPS 4.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 1.97 1.96 1.96 1.93 2.12 1.88 1.81 5.79%
Adjusted Per Share Value based on latest NOSH - 258,190
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.01 6.94 4.60 2.21 8.53 4.62 2.05 186.98%
EPS 1.17 0.97 0.77 0.47 1.66 1.01 0.73 36.83%
DPS 0.42 0.00 0.00 0.00 0.31 0.21 0.00 -
NAPS 0.205 0.2034 0.203 0.1989 0.2197 0.1944 0.1877 6.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.82 0.72 0.75 0.80 1.00 0.90 0.87 -
P/RPS 0.85 1.08 1.69 3.73 1.21 2.01 4.41 -66.53%
P/EPS 7.32 7.74 10.14 17.57 6.25 9.18 12.43 -29.67%
EY 13.66 12.92 9.87 5.69 16.00 10.89 8.05 42.12%
DY 4.88 0.00 0.00 0.00 3.00 2.22 0.00 -
P/NAPS 0.42 0.37 0.38 0.41 0.47 0.48 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 -
Price 0.79 0.80 0.77 0.80 1.04 0.95 0.87 -
P/RPS 0.82 1.20 1.73 3.73 1.26 2.12 4.41 -67.32%
P/EPS 7.05 8.60 10.41 17.57 6.50 9.69 12.43 -31.41%
EY 14.18 11.63 9.61 5.69 15.38 10.32 8.05 45.70%
DY 5.06 0.00 0.00 0.00 2.88 2.11 0.00 -
P/NAPS 0.40 0.41 0.39 0.41 0.49 0.51 0.48 -11.41%

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