[TROP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -99.08%
YoY- -95.15%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 292,258 190,335 128,098 58,372 311,777 209,251 111,920 89.29%
PBT 53,394 23,986 15,320 6,602 72,115 64,258 23,027 74.91%
Tax -5,725 -10,660 -7,707 -3,456 -12,652 -12,111 -6,136 -4.50%
NP 47,669 13,326 7,613 3,146 59,463 52,147 16,891 99.32%
-
NP to SH 43,252 8,664 3,100 464 50,512 46,414 14,015 111.53%
-
Tax Rate 10.72% 44.44% 50.31% 52.35% 17.54% 18.85% 26.65% -
Total Cost 244,589 177,009 120,485 55,226 252,314 157,104 95,029 87.48%
-
Net Worth 899,276 866,399 837,000 890,879 496,037 679,355 648,842 24.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,709 - - - 8,043 7,778 - -
Div Payout % 52.50% - - - 15.92% 16.76% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 899,276 866,399 837,000 890,879 496,037 679,355 648,842 24.23%
NOSH 454,180 456,000 442,857 463,999 268,128 259,296 259,537 45.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.31% 7.00% 5.94% 5.39% 19.07% 24.92% 15.09% -
ROE 4.81% 1.00% 0.37% 0.05% 10.18% 6.83% 2.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.35 41.74 28.93 12.58 116.28 80.70 43.12 30.49%
EPS 9.52 1.90 0.70 0.10 18.84 17.90 5.40 45.78%
DPS 5.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.98 1.90 1.89 1.92 1.85 2.62 2.50 -14.36%
Adjusted Per Share Value based on latest NOSH - 463,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.67 7.60 5.11 2.33 12.44 8.35 4.47 89.27%
EPS 1.73 0.35 0.12 0.02 2.02 1.85 0.56 111.67%
DPS 0.91 0.00 0.00 0.00 0.32 0.31 0.00 -
NAPS 0.359 0.3458 0.3341 0.3556 0.198 0.2712 0.259 24.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.03 1.03 1.09 0.95 0.99 1.20 1.01 -
P/RPS 1.60 2.47 3.77 7.55 0.85 1.49 2.34 -22.33%
P/EPS 10.82 54.21 155.71 950.00 5.26 6.70 18.70 -30.49%
EY 9.25 1.84 0.64 0.11 19.03 14.92 5.35 43.91%
DY 4.85 0.00 0.00 0.00 3.03 2.50 0.00 -
P/NAPS 0.52 0.54 0.58 0.49 0.54 0.46 0.40 19.05%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 -
Price 1.14 1.06 1.05 1.07 0.88 1.04 1.14 -
P/RPS 1.77 2.54 3.63 8.51 0.76 1.29 2.64 -23.34%
P/EPS 11.97 55.79 150.00 1,070.00 4.67 5.81 21.11 -31.42%
EY 8.35 1.79 0.67 0.09 21.41 17.21 4.74 45.71%
DY 4.39 0.00 0.00 0.00 3.41 2.88 0.00 -
P/NAPS 0.58 0.56 0.56 0.56 0.48 0.40 0.46 16.66%

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