[TROP] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.83%
YoY- 255.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 59,827 55,357 98,661 64,534 30,364 20,947 53,215 8.12%
PBT 15,204 13,514 27,211 13,122 11,136 13,979 21,210 -19.92%
Tax -2,708 -1,756 -11,052 -5,925 -3,574 -3,351 -7,600 -49.77%
NP 12,496 11,758 16,159 7,197 7,562 10,628 13,610 -5.53%
-
NP to SH 8,359 11,758 16,159 7,197 7,562 10,628 13,610 -27.76%
-
Tax Rate 17.81% 12.99% 40.62% 45.15% 32.09% 23.97% 35.83% -
Total Cost 47,331 43,599 82,502 57,337 22,802 10,319 39,605 12.62%
-
Net Worth 511,988 498,307 489,982 483,227 471,973 461,410 471,115 5.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 5,140 - - - -
Div Payout % - - - 71.43% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 511,988 498,307 489,982 483,227 471,973 461,410 471,115 5.70%
NOSH 261,218 258,190 260,629 257,035 260,758 259,219 261,730 -0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.89% 21.24% 16.38% 11.15% 24.90% 50.74% 25.58% -
ROE 1.63% 2.36% 3.30% 1.49% 1.60% 2.30% 2.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.90 21.44 37.85 25.11 11.64 8.08 20.33 8.26%
EPS 3.20 4.20 6.20 2.80 2.90 4.10 5.20 -27.67%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.96 1.93 1.88 1.88 1.81 1.78 1.80 5.84%
Adjusted Per Share Value based on latest NOSH - 257,035
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.38 2.20 3.92 2.57 1.21 0.83 2.12 8.02%
EPS 0.33 0.47 0.64 0.29 0.30 0.42 0.54 -28.00%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.2036 0.1982 0.1949 0.1922 0.1877 0.1835 0.1874 5.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.75 0.80 1.00 0.90 0.87 0.89 0.90 -
P/RPS 3.27 3.73 2.64 3.58 7.47 11.01 4.43 -18.33%
P/EPS 23.44 17.57 16.13 32.14 30.00 21.71 17.31 22.42%
EY 4.27 5.69 6.20 3.11 3.33 4.61 5.78 -18.29%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.53 0.48 0.48 0.50 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 21/05/04 26/02/04 -
Price 0.77 0.80 1.04 0.95 0.87 0.85 0.95 -
P/RPS 3.36 3.73 2.75 3.78 7.47 10.52 4.67 -19.72%
P/EPS 24.06 17.57 16.77 33.93 30.00 20.73 18.27 20.16%
EY 4.16 5.69 5.96 2.95 3.33 4.82 5.47 -16.69%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.55 0.51 0.48 0.48 0.53 -18.50%

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