[TROP] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 98.78%
YoY- 84.33%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,514,462 1,124,000 721,242 256,731 1,014,488 756,364 434,725 129.28%
PBT -98,115 26,551 2,601 798 -400,878 -91,969 -96,963 0.78%
Tax -41,088 -10,999 16,388 2,204 6,117 -2,717 19,918 -
NP -139,203 15,552 18,989 3,002 -394,761 -94,686 -77,045 48.18%
-
NP to SH -174,188 -15,265 -4,929 -5,234 -429,138 -121,214 -94,947 49.69%
-
Tax Rate - 41.43% -630.07% -276.19% - - - -
Total Cost 1,653,665 1,108,448 702,253 253,729 1,409,249 851,050 511,770 118.09%
-
Net Worth 4,138,844 4,307,087 3,995,567 4,119,535 3,884,866 5,103,387 4,241,726 -1.61%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,138,844 4,307,087 3,995,567 4,119,535 3,884,866 5,103,387 4,241,726 -1.61%
NOSH 2,297,938 2,297,938 2,160,261 2,143,861 1,998,861 1,998,861 1,782,425 18.39%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -9.19% 1.38% 2.63% 1.17% -38.91% -12.52% -17.72% -
ROE -4.21% -0.35% -0.12% -0.13% -11.05% -2.38% -2.24% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 69.52 51.41 35.56 12.59 56.67 34.53 26.44 90.16%
EPS -8.01 -0.71 -0.24 -0.26 -24.37 -7.17 -5.97 21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.97 1.97 2.02 2.17 2.33 2.58 -18.40%
Adjusted Per Share Value based on latest NOSH - 2,143,861
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 60.24 44.71 28.69 10.21 40.35 30.08 17.29 129.30%
EPS -6.93 -0.61 -0.20 -0.21 -17.07 -4.82 -3.78 49.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6462 1.7131 1.5892 1.6385 1.5451 2.0298 1.6871 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.30 1.30 1.34 1.46 1.28 1.22 0.96 -
P/RPS 1.87 2.53 3.77 11.60 2.26 3.53 3.63 -35.65%
P/EPS -16.26 -186.19 -551.39 -568.87 -5.34 -22.04 -16.62 -1.44%
EY -6.15 -0.54 -0.18 -0.18 -18.73 -4.54 -6.02 1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.68 0.72 0.59 0.52 0.37 49.87%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 29/05/23 28/02/23 24/11/22 25/08/22 -
Price 1.26 1.21 1.19 1.33 1.42 1.41 1.20 -
P/RPS 1.81 2.35 3.35 10.57 2.51 4.08 4.54 -45.74%
P/EPS -15.76 -173.30 -489.67 -518.22 -5.92 -25.48 -20.78 -16.79%
EY -6.35 -0.58 -0.20 -0.19 -16.88 -3.92 -4.81 20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.60 0.66 0.65 0.61 0.47 25.32%

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