[TROP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -97.84%
YoY- -82.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,758,845 854,884 554,158 252,675 1,475,503 1,030,823 667,384 90.45%
PBT 411,619 168,685 128,277 17,321 503,648 178,473 129,126 116.14%
Tax -28,538 -6,305 -3,480 2,353 -125,276 -59,828 -40,148 -20.30%
NP 383,081 162,380 124,797 19,674 378,372 118,645 88,978 163.94%
-
NP to SH 333,936 126,803 97,281 7,827 362,308 105,855 82,135 154.08%
-
Tax Rate 6.93% 3.74% 2.71% -13.58% 24.87% 33.52% 31.09% -
Total Cost 1,375,764 692,504 429,361 233,001 1,097,131 912,178 578,406 77.90%
-
Net Worth 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 24.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 53,752 53,055 51,745 - 47,519 - - -
Div Payout % 16.10% 41.84% 53.19% - 13.12% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 24.58%
NOSH 1,343,806 1,326,391 1,293,630 1,185,909 1,055,983 922,885 843,275 36.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.78% 18.99% 22.52% 7.79% 25.64% 11.51% 13.33% -
ROE 11.61% 4.90% 3.92% 0.35% 14.79% 5.41% 3.98% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.89 64.45 42.84 21.31 139.73 111.70 79.14 39.72%
EPS 24.86 9.56 7.52 0.66 34.31 11.47 9.74 86.44%
DPS 4.00 4.00 4.00 0.00 4.50 0.00 0.00 -
NAPS 2.14 1.95 1.92 1.90 2.32 2.12 2.45 -8.60%
Adjusted Per Share Value based on latest NOSH - 1,185,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.54 37.20 24.12 11.00 64.21 44.86 29.04 90.47%
EPS 14.53 5.52 4.23 0.34 15.77 4.61 3.57 154.26%
DPS 2.34 2.31 2.25 0.00 2.07 0.00 0.00 -
NAPS 1.2514 1.1256 1.0809 0.9805 1.0661 0.8514 0.8991 24.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.06 1.27 1.50 1.57 1.22 1.51 1.89 -
P/RPS 0.81 1.97 3.50 7.37 0.87 1.35 2.39 -51.29%
P/EPS 4.27 13.28 19.95 237.88 3.56 13.16 19.40 -63.44%
EY 23.44 7.53 5.01 0.42 28.12 7.60 5.15 173.88%
DY 3.77 3.15 2.67 0.00 3.69 0.00 0.00 -
P/NAPS 0.50 0.65 0.78 0.83 0.53 0.71 0.77 -24.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 -
Price 1.04 1.23 1.36 1.59 1.30 1.34 1.66 -
P/RPS 0.79 1.91 3.17 7.46 0.93 1.20 2.10 -47.79%
P/EPS 4.19 12.87 18.09 240.91 3.79 11.68 17.04 -60.65%
EY 23.89 7.77 5.53 0.42 26.39 8.56 5.87 154.25%
DY 3.85 3.25 2.94 0.00 3.46 0.00 0.00 -
P/NAPS 0.49 0.63 0.71 0.84 0.56 0.63 0.68 -19.57%

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