[TROP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.39%
YoY- 255.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,475,503 1,030,823 667,384 305,252 630,363 396,001 234,915 239.28%
PBT 503,648 178,473 129,126 66,789 224,944 159,794 79,685 240.70%
Tax -125,276 -59,828 -40,148 -24,529 -44,413 -42,883 -21,694 220.84%
NP 378,372 118,645 88,978 42,260 180,531 116,911 57,991 247.98%
-
NP to SH 362,308 105,855 82,135 43,807 171,057 108,989 51,162 267.45%
-
Tax Rate 24.87% 33.52% 31.09% 36.73% 19.74% 26.84% 27.22% -
Total Cost 1,097,131 912,178 578,406 262,992 449,832 279,090 176,924 236.41%
-
Net Worth 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 73.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 47,519 - - - 33,702 - - -
Div Payout % 13.12% - - - 19.70% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 73.23%
NOSH 1,055,983 922,885 843,275 796,490 526,598 460,257 460,089 73.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 25.64% 11.51% 13.33% 13.84% 28.64% 29.52% 24.69% -
ROE 14.79% 5.41% 3.98% 2.17% 12.26% 6.56% 4.77% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 139.73 111.70 79.14 38.32 119.70 86.04 51.06 95.28%
EPS 34.31 11.47 9.74 5.50 32.48 23.68 11.12 111.50%
DPS 4.50 0.00 0.00 0.00 6.40 0.00 0.00 -
NAPS 2.32 2.12 2.45 2.54 2.65 3.61 2.33 -0.28%
Adjusted Per Share Value based on latest NOSH - 796,490
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.90 41.15 26.64 12.18 25.16 15.81 9.38 239.22%
EPS 14.46 4.23 3.28 1.75 6.83 4.35 2.04 267.68%
DPS 1.90 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.9779 0.781 0.8247 0.8075 0.557 0.6632 0.4279 73.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.22 1.51 1.89 1.54 1.03 1.02 1.15 -
P/RPS 0.87 1.35 2.39 4.02 0.86 1.19 2.25 -46.83%
P/EPS 3.56 13.16 19.40 28.00 3.17 4.31 10.34 -50.78%
EY 28.12 7.60 5.15 3.57 31.54 23.22 9.67 103.33%
DY 3.69 0.00 0.00 0.00 6.21 0.00 0.00 -
P/NAPS 0.53 0.71 0.77 0.61 0.39 0.28 0.49 5.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 -
Price 1.30 1.34 1.66 1.92 1.37 1.04 1.04 -
P/RPS 0.93 1.20 2.10 5.01 1.14 1.21 2.04 -40.68%
P/EPS 3.79 11.68 17.04 34.91 4.22 4.39 9.35 -45.13%
EY 26.39 8.56 5.87 2.86 23.71 22.77 10.69 82.35%
DY 3.46 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.56 0.63 0.68 0.76 0.52 0.29 0.45 15.64%

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