[TROP] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 35.99%
YoY- -1524.66%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,014,488 756,364 434,725 223,298 869,720 605,963 435,508 75.45%
PBT -400,878 -91,969 -96,963 -35,502 -35,225 -55,552 -24,147 547.45%
Tax 6,117 -2,717 19,918 10,257 5,152 10,726 17,098 -49.50%
NP -394,761 -94,686 -77,045 -25,245 -30,073 -44,826 -7,049 1353.07%
-
NP to SH -429,138 -121,214 -94,947 -33,394 -52,171 -60,110 -22,701 605.84%
-
Tax Rate - - - - - - - -
Total Cost 1,409,249 851,050 511,770 248,543 899,793 650,789 442,557 115.98%
-
Net Worth 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 4,679,001 -11.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 4,679,001 -11.63%
NOSH 1,998,861 1,998,861 1,782,425 1,544,425 1,472,425 1,470,425 1,470,425 22.64%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -38.91% -12.52% -17.72% -11.31% -3.46% -7.40% -1.62% -
ROE -11.05% -2.38% -2.24% -0.74% -1.13% -1.29% -0.49% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.67 34.53 26.44 14.88 60.27 41.90 29.97 52.73%
EPS -24.37 -7.17 -5.97 -2.23 -3.60 -4.15 -1.56 521.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.33 2.58 3.02 3.21 3.21 3.22 -23.07%
Adjusted Per Share Value based on latest NOSH - 1,544,425
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 44.15 32.91 18.92 9.72 37.85 26.37 18.95 75.47%
EPS -18.67 -5.27 -4.13 -1.45 -2.27 -2.62 -0.99 604.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6906 2.2209 1.8459 1.9721 2.0158 2.0204 2.0362 -11.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.28 1.22 0.96 1.02 1.06 1.04 0.88 -
P/RPS 2.26 3.53 3.63 6.85 1.76 2.48 2.94 -16.04%
P/EPS -5.34 -22.04 -16.62 -45.83 -29.32 -25.02 -56.33 -79.11%
EY -18.73 -4.54 -6.02 -2.18 -3.41 -4.00 -1.78 378.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.37 0.34 0.33 0.32 0.27 68.15%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 25/05/22 24/02/22 30/11/21 28/09/21 -
Price 1.42 1.41 1.20 0.975 1.03 1.06 1.02 -
P/RPS 2.51 4.08 4.54 6.55 1.71 2.53 3.40 -18.27%
P/EPS -5.92 -25.48 -20.78 -43.81 -28.49 -25.50 -65.29 -79.72%
EY -16.88 -3.92 -4.81 -2.28 -3.51 -3.92 -1.53 393.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.47 0.32 0.32 0.33 0.32 60.18%

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