[TROP] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 57.33%
YoY- 29.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 464,511 256,731 258,124 321,639 211,427 223,298 263,757 45.98%
PBT 1,803 798 -308,909 4,994 -61,461 -35,502 20,327 -80.19%
Tax 14,184 2,204 8,834 -22,635 9,661 10,257 -5,574 -
NP 15,987 3,002 -300,075 -17,641 -51,800 -25,245 14,753 5.51%
-
NP to SH 305 -5,234 -307,924 -26,267 -61,553 -33,394 7,939 -88.68%
-
Tax Rate -786.69% -276.19% - 453.24% - - 27.42% -
Total Cost 448,524 253,729 558,199 339,280 263,227 248,543 249,004 48.20%
-
Net Worth 3,995,567 4,119,535 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 -9.40%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,995,567 4,119,535 3,884,866 5,103,387 4,241,726 4,531,769 4,632,113 -9.40%
NOSH 2,160,261 2,143,861 1,998,861 1,998,861 1,782,425 1,544,425 1,472,425 29.20%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.44% 1.17% -116.25% -5.48% -24.50% -11.31% 5.59% -
ROE 0.01% -0.13% -7.93% -0.51% -1.45% -0.74% 0.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.90 12.59 14.42 14.68 12.86 14.88 18.28 16.25%
EPS 0.02 -0.26 -17.20 -1.20 -3.74 -2.23 0.55 -89.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.02 2.17 2.33 2.58 3.02 3.21 -27.84%
Adjusted Per Share Value based on latest NOSH - 1,998,861
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.48 10.21 10.27 12.79 8.41 8.88 10.49 46.01%
EPS 0.01 -0.21 -12.25 -1.04 -2.45 -1.33 0.32 -90.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5892 1.6385 1.5451 2.0298 1.6871 1.8024 1.8424 -9.41%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.34 1.46 1.28 1.22 0.96 1.02 1.06 -
P/RPS 5.85 11.60 8.88 8.31 7.47 6.85 5.80 0.57%
P/EPS 8,910.81 -568.87 -7.44 -101.73 -25.64 -45.83 192.67 1197.53%
EY 0.01 -0.18 -13.44 -0.98 -3.90 -2.18 0.52 -92.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.59 0.52 0.37 0.34 0.33 62.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 29/05/23 28/02/23 24/11/22 25/08/22 25/05/22 24/02/22 -
Price 1.19 1.33 1.42 1.41 1.20 0.975 1.03 -
P/RPS 5.20 10.57 9.85 9.60 9.33 6.55 5.64 -5.28%
P/EPS 7,913.33 -518.22 -8.26 -117.57 -32.05 -43.81 187.22 1121.75%
EY 0.01 -0.19 -12.11 -0.85 -3.12 -2.28 0.53 -92.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.65 0.61 0.47 0.32 0.32 52.23%

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