[TROP] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -84.32%
YoY- -145.77%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 256,731 258,124 321,639 211,427 223,298 263,757 170,455 31.42%
PBT 798 -308,909 4,994 -61,461 -35,502 20,327 -31,405 -
Tax 2,204 8,834 -22,635 9,661 10,257 -5,574 -6,372 -
NP 3,002 -300,075 -17,641 -51,800 -25,245 14,753 -37,777 -
-
NP to SH -5,234 -307,924 -26,267 -61,553 -33,394 7,939 -37,409 -73.08%
-
Tax Rate -276.19% - 453.24% - - 27.42% - -
Total Cost 253,729 558,199 339,280 263,227 248,543 249,004 208,232 14.09%
-
Net Worth 4,119,535 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 -7.66%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 4,119,535 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 4,642,690 -7.66%
NOSH 2,143,861 1,998,861 1,998,861 1,782,425 1,544,425 1,472,425 1,470,425 28.60%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.17% -116.25% -5.48% -24.50% -11.31% 5.59% -22.16% -
ROE -0.13% -7.93% -0.51% -1.45% -0.74% 0.17% -0.81% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.59 14.42 14.68 12.86 14.88 18.28 11.79 4.47%
EPS -0.26 -17.20 -1.20 -3.74 -2.23 0.55 -2.59 -78.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.17 2.33 2.58 3.02 3.21 3.21 -26.58%
Adjusted Per Share Value based on latest NOSH - 1,782,425
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.25 10.30 12.84 8.44 8.91 10.53 6.80 31.49%
EPS -0.21 -12.29 -1.05 -2.46 -1.33 0.32 -1.49 -72.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6444 1.5507 2.0371 1.6931 1.8089 1.849 1.8532 -7.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.46 1.28 1.22 0.96 1.02 1.06 1.04 -
P/RPS 11.60 8.88 8.31 7.47 6.85 5.80 8.82 20.06%
P/EPS -568.87 -7.44 -101.73 -25.64 -45.83 192.67 -40.21 485.89%
EY -0.18 -13.44 -0.98 -3.90 -2.18 0.52 -2.49 -82.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.59 0.52 0.37 0.34 0.33 0.32 71.79%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 28/02/23 24/11/22 25/08/22 25/05/22 24/02/22 30/11/21 -
Price 1.33 1.42 1.41 1.20 0.975 1.03 1.06 -
P/RPS 10.57 9.85 9.60 9.33 6.55 5.64 8.99 11.40%
P/EPS -518.22 -8.26 -117.57 -32.05 -43.81 187.22 -40.98 443.62%
EY -0.19 -12.11 -0.85 -3.12 -2.28 0.53 -2.44 -81.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.61 0.47 0.32 0.32 0.33 58.80%

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