[TROP] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 38.66%
YoY- 26.11%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 47,938 78,627 77,760 62,643 51,341 27,590 61,762 -15.52%
PBT 8,218 32,257 14,879 12,977 10,223 28,386 12,622 -24.85%
Tax -3,101 -5,262 -4,272 -3,125 -1,928 -12,661 182 -
NP 5,117 26,995 10,607 9,852 8,295 15,725 12,804 -45.71%
-
NP to SH 3,326 24,082 9,137 8,930 6,440 16,367 11,238 -55.55%
-
Tax Rate 37.73% 16.31% 28.71% 24.08% 18.86% 44.60% -1.44% -
Total Cost 42,821 51,632 67,153 52,791 43,046 11,865 48,958 -8.53%
-
Net Worth 601,238 603,767 584,768 583,076 566,720 556,594 548,832 6.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 10,365 - - - 10,307 - -
Div Payout % - 43.04% - - - 62.98% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 601,238 603,767 584,768 583,076 566,720 556,594 548,832 6.26%
NOSH 255,846 259,127 261,057 262,647 257,600 257,682 261,348 -1.40%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.67% 34.33% 13.64% 15.73% 16.16% 57.00% 20.73% -
ROE 0.55% 3.99% 1.56% 1.53% 1.14% 2.94% 2.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.74 30.34 29.79 23.85 19.93 10.71 23.63 -14.30%
EPS 1.30 9.30 3.50 3.40 2.50 6.30 4.30 -54.92%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.35 2.33 2.24 2.22 2.20 2.16 2.10 7.77%
Adjusted Per Share Value based on latest NOSH - 262,647
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.91 3.13 3.09 2.49 2.04 1.10 2.46 -15.51%
EPS 0.13 0.96 0.36 0.36 0.26 0.65 0.45 -56.26%
DPS 0.00 0.41 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.2391 0.2401 0.2326 0.2319 0.2254 0.2214 0.2183 6.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.26 1.46 1.42 1.25 0.91 0.80 0.71 -
P/RPS 6.72 4.81 4.77 5.24 4.57 7.47 3.00 71.11%
P/EPS 96.92 15.71 40.57 36.76 36.40 12.60 16.51 225.06%
EY 1.03 6.37 2.46 2.72 2.75 7.94 6.06 -69.28%
DY 0.00 2.74 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.54 0.63 0.63 0.56 0.41 0.37 0.34 36.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 27/02/07 15/11/06 -
Price 1.22 1.34 1.42 1.40 1.41 0.88 0.77 -
P/RPS 6.51 4.42 4.77 5.87 7.07 8.22 3.26 58.51%
P/EPS 93.85 14.42 40.57 41.18 56.40 13.85 17.91 201.38%
EY 1.07 6.94 2.46 2.43 1.77 7.22 5.58 -66.71%
DY 0.00 2.99 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.52 0.58 0.63 0.63 0.64 0.41 0.37 25.44%

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