[TROP] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.08%
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 70,663 57,675 101,923 62,238 69,726 58,372 102,256 -21.88%
PBT 25,389 19,980 29,408 8,666 8,718 6,602 7,858 119.02%
Tax -2,797 -1,436 4,935 -2,953 -4,251 -3,456 -541 199.89%
NP 22,592 18,544 34,343 5,713 4,467 3,146 7,317 112.47%
-
NP to SH 20,757 18,135 34,588 5,564 2,636 464 4,099 195.76%
-
Tax Rate 11.02% 7.19% -16.78% 34.08% 48.76% 52.35% 6.88% -
Total Cost 48,071 39,131 67,580 56,525 65,259 55,226 94,939 -36.55%
-
Net Worth 937,706 918,112 454,861 880,966 830,339 890,879 268,130 130.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 22,743 - - - 8,043 -
Div Payout % - - 65.75% - - - 196.24% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 937,706 918,112 454,861 880,966 830,339 890,879 268,130 130.92%
NOSH 455,197 454,511 454,861 463,666 439,333 463,999 268,130 42.44%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 31.97% 32.15% 33.70% 9.18% 6.41% 5.39% 7.16% -
ROE 2.21% 1.98% 7.60% 0.63% 0.32% 0.05% 1.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.52 12.69 22.41 13.42 15.87 12.58 38.14 -45.17%
EPS 4.56 3.99 7.60 1.20 0.60 0.10 1.53 107.51%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.06 2.02 1.00 1.90 1.89 1.92 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 463,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.81 2.29 4.05 2.48 2.77 2.32 4.07 -21.93%
EPS 0.83 0.72 1.38 0.22 0.10 0.02 0.16 200.57%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.32 -
NAPS 0.373 0.3652 0.1809 0.3504 0.3303 0.3543 0.1066 131.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.56 1.10 1.03 1.03 1.09 0.95 0.99 -
P/RPS 10.05 8.67 4.60 7.67 6.87 7.55 2.60 146.90%
P/EPS 34.21 27.57 13.55 85.83 181.67 950.00 64.76 -34.72%
EY 2.92 3.63 7.38 1.17 0.55 0.11 1.54 53.37%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.03 -
P/NAPS 0.76 0.54 1.03 0.54 0.58 0.49 0.99 -16.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 -
Price 1.47 1.16 1.14 1.06 1.05 1.07 0.88 -
P/RPS 9.47 9.14 5.09 7.90 6.62 8.51 2.31 156.81%
P/EPS 32.24 29.07 14.99 88.33 175.00 1,070.00 57.56 -32.12%
EY 3.10 3.44 6.67 1.13 0.57 0.09 1.74 47.11%
DY 0.00 0.00 4.39 0.00 0.00 0.00 3.41 -
P/NAPS 0.71 0.57 1.14 0.56 0.56 0.56 0.88 -13.36%

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