[TROP] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -67.0%
YoY- 24.45%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 312,336 390,920 903,960 300,726 301,483 252,675 444,680 -21.03%
PBT 25,967 41,070 234,462 40,407 110,957 17,321 325,175 -81.54%
Tax 5,486 -14,099 -22,232 -2,826 -5,833 2,353 -65,448 -
NP 31,453 26,971 212,230 37,581 105,124 19,674 259,727 -75.61%
-
NP to SH 23,165 19,277 198,662 29,520 89,456 7,827 256,453 -79.95%
-
Tax Rate -21.13% 34.33% 9.48% 6.99% 5.26% -13.58% 20.13% -
Total Cost 280,883 363,949 691,730 263,145 196,359 233,001 184,953 32.22%
-
Net Worth 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 10.91%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 55,649 - - -
Div Payout % - - - - 62.21% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 10.91%
NOSH 1,447,812 1,407,080 1,395,098 1,392,452 1,391,228 1,185,909 1,106,354 19.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.07% 6.90% 23.48% 12.50% 34.87% 7.79% 58.41% -
ROE 0.77% 0.66% 6.65% 1.09% 3.35% 0.35% 9.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.57 27.78 64.80 21.60 21.67 21.31 40.19 -34.03%
EPS 1.60 1.37 14.24 2.12 6.43 0.66 23.18 -83.25%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.07 2.08 2.14 1.95 1.92 1.90 2.32 -7.33%
Adjusted Per Share Value based on latest NOSH - 1,392,452
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.47 15.60 36.08 12.00 12.03 10.09 17.75 -21.02%
EPS 0.92 0.77 7.93 1.18 3.57 0.31 10.24 -80.02%
DPS 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
NAPS 1.1963 1.1682 1.1917 1.0838 1.0662 0.8994 1.0245 10.91%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 1.03 1.06 1.27 1.50 1.57 1.22 -
P/RPS 4.68 3.71 1.64 5.88 6.92 7.37 3.04 33.43%
P/EPS 63.12 75.18 7.44 59.91 23.33 237.88 5.26 426.53%
EY 1.58 1.33 13.43 1.67 4.29 0.42 19.00 -81.03%
DY 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.49 0.50 0.50 0.65 0.78 0.83 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 -
Price 0.92 1.10 1.04 1.23 1.36 1.59 1.30 -
P/RPS 4.26 3.96 1.61 5.70 6.28 7.46 3.23 20.32%
P/EPS 57.50 80.29 7.30 58.02 21.15 240.91 5.61 373.86%
EY 1.74 1.25 13.69 1.72 4.73 0.42 17.83 -78.89%
DY 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.44 0.53 0.49 0.63 0.71 0.84 0.56 -14.88%

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