[TROP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 58.71%
YoY- 125.93%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 62,643 51,341 27,590 61,762 56,375 32,088 78,610 -14.08%
PBT 12,977 10,223 28,386 12,622 11,771 9,130 16,341 -14.28%
Tax -3,125 -1,928 -12,661 182 -3,673 -2,430 -8,011 -46.70%
NP 9,852 8,295 15,725 12,804 8,098 6,700 8,330 11.87%
-
NP to SH 8,930 6,440 16,367 11,238 7,081 6,700 5,016 47.04%
-
Tax Rate 24.08% 18.86% 44.60% -1.44% 31.20% 26.62% 49.02% -
Total Cost 52,791 43,046 11,865 48,958 48,277 25,388 70,280 -17.41%
-
Net Worth 583,076 566,720 556,594 548,832 532,386 630,409 596,640 -1.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 10,307 - - - 10,560 -
Div Payout % - - 62.98% - - - 210.53% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 583,076 566,720 556,594 548,832 532,386 630,409 596,640 -1.52%
NOSH 262,647 257,600 257,682 261,348 262,259 304,545 264,000 -0.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.73% 16.16% 57.00% 20.73% 14.36% 20.88% 10.60% -
ROE 1.53% 1.14% 2.94% 2.05% 1.33% 1.06% 0.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.85 19.93 10.71 23.63 21.50 10.54 29.78 -13.79%
EPS 3.40 2.50 6.30 4.30 2.70 2.20 1.90 47.55%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.22 2.20 2.16 2.10 2.03 2.07 2.26 -1.18%
Adjusted Per Share Value based on latest NOSH - 261,348
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.49 2.04 1.10 2.46 2.24 1.28 3.13 -14.18%
EPS 0.36 0.26 0.65 0.45 0.28 0.27 0.20 48.13%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.42 -
NAPS 0.2319 0.2254 0.2214 0.2183 0.2117 0.2507 0.2373 -1.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 0.91 0.80 0.71 0.78 0.71 0.82 -
P/RPS 5.24 4.57 7.47 3.00 3.63 6.74 2.75 53.87%
P/EPS 36.76 36.40 12.60 16.51 28.89 32.27 43.16 -10.17%
EY 2.72 2.75 7.94 6.06 3.46 3.10 2.32 11.21%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.56 0.41 0.37 0.34 0.38 0.34 0.36 34.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 10/05/07 27/02/07 15/11/06 16/08/06 31/05/06 03/03/06 -
Price 1.40 1.41 0.88 0.77 0.74 0.80 0.79 -
P/RPS 5.87 7.07 8.22 3.26 3.44 7.59 2.65 70.17%
P/EPS 41.18 56.40 13.85 17.91 27.41 36.36 41.58 -0.64%
EY 2.43 1.77 7.22 5.58 3.65 2.75 2.41 0.55%
DY 0.00 0.00 4.55 0.00 0.00 0.00 5.06 -
P/NAPS 0.63 0.64 0.41 0.37 0.36 0.39 0.35 48.13%

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