[TROP] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -1168.47%
YoY- -203.11%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 223,298 263,757 170,455 194,976 240,532 356,687 223,973 -0.20%
PBT -35,502 20,327 -31,405 -43,489 19,342 123,566 5,686 -
Tax 10,257 -5,574 -6,372 28,065 -10,967 -38,136 2,860 134.48%
NP -25,245 14,753 -37,777 -15,424 8,375 85,430 8,546 -
-
NP to SH -33,394 7,939 -37,409 -25,045 2,344 48,080 14,507 -
-
Tax Rate - 27.42% - - 56.70% 30.86% -50.30% -
Total Cost 248,543 249,004 208,232 210,400 232,157 271,257 215,427 10.01%
-
Net Worth 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 -2.40%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 -2.40%
NOSH 1,544,425 1,472,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 3.33%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -11.31% 5.59% -22.16% -7.91% 3.48% 23.95% 3.82% -
ROE -0.74% 0.17% -0.81% -0.54% 0.05% 1.04% 0.31% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.88 18.28 11.79 13.42 16.50 24.82 15.77 -3.80%
EPS -2.23 0.55 -2.59 -1.72 0.16 3.35 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.21 3.21 3.22 3.23 3.22 3.31 -5.93%
Adjusted Per Share Value based on latest NOSH - 1,470,425
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.72 11.48 7.42 8.48 10.47 15.52 9.75 -0.20%
EPS -1.45 0.35 -1.63 -1.09 0.10 2.09 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9721 2.0158 2.0204 2.0362 2.0488 2.0134 2.0452 -2.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.02 1.06 1.04 0.88 0.865 0.85 0.83 -
P/RPS 6.85 5.80 8.82 6.56 5.24 3.42 5.26 19.27%
P/EPS -45.83 192.67 -40.21 -51.06 537.89 25.40 81.24 -
EY -2.18 0.52 -2.49 -1.96 0.19 3.94 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.32 0.27 0.27 0.26 0.25 22.77%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 30/11/21 28/09/21 19/05/21 25/03/21 20/11/20 -
Price 0.975 1.03 1.06 1.02 0.89 0.885 0.84 -
P/RPS 6.55 5.64 8.99 7.60 5.39 3.57 5.33 14.74%
P/EPS -43.81 187.22 -40.98 -59.18 553.43 26.45 82.22 -
EY -2.28 0.53 -2.44 -1.69 0.18 3.78 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.32 0.28 0.27 0.25 17.90%

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