[TROP] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -3488.85%
YoY- 60.65%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 384,698 291,275 390,462 402,758 464,511 256,731 258,124 30.50%
PBT 76,066 22,256 -124,666 23,950 1,803 798 -308,909 -
Tax -21,749 -16,538 -30,089 -27,387 14,184 2,204 8,834 -
NP 54,317 5,718 -154,755 -3,437 15,987 3,002 -300,075 -
-
NP to SH 43,566 -9,081 -158,923 -10,336 305 -5,234 -307,924 -
-
Tax Rate 28.59% 74.31% - 114.35% -786.69% -276.19% - -
Total Cost 330,381 285,557 545,217 406,195 448,524 253,729 558,199 -29.52%
-
Net Worth 4,328,707 4,283,380 4,138,844 4,307,087 3,995,567 4,119,535 3,884,866 7.48%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 4,328,707 4,283,380 4,138,844 4,307,087 3,995,567 4,119,535 3,884,866 7.48%
NOSH 2,297,938 2,297,938 2,297,938 2,297,938 2,160,261 2,143,861 1,998,861 9.75%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 14.12% 1.96% -39.63% -0.85% 3.44% 1.17% -116.25% -
ROE 1.01% -0.21% -3.84% -0.24% 0.01% -0.13% -7.93% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.97 12.85 17.92 18.42 22.90 12.59 14.42 11.47%
EPS 1.92 -0.40 -7.30 -0.47 0.02 -0.26 -17.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.89 1.90 1.97 1.97 2.02 2.17 -8.16%
Adjusted Per Share Value based on latest NOSH - 2,297,938
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 15.36 11.63 15.59 16.08 18.54 10.25 10.30 30.55%
EPS 1.74 -0.36 -6.34 -0.41 0.01 -0.21 -12.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7279 1.7098 1.6521 1.7192 1.5949 1.6444 1.5507 7.48%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.45 1.22 1.30 1.30 1.34 1.46 1.28 -
P/RPS 8.54 9.49 7.25 7.06 5.85 11.60 8.88 -2.57%
P/EPS 75.43 -304.47 -17.82 -274.98 8,910.81 -568.87 -7.44 -
EY 1.33 -0.33 -5.61 -0.36 0.01 -0.18 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.68 0.66 0.68 0.72 0.59 18.40%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 27/02/24 28/11/23 29/08/23 29/05/23 28/02/23 -
Price 1.50 1.47 1.26 1.21 1.19 1.33 1.42 -
P/RPS 8.84 11.44 7.03 6.57 5.20 10.57 9.85 -6.96%
P/EPS 78.03 -366.87 -17.27 -255.95 7,913.33 -518.22 -8.26 -
EY 1.28 -0.27 -5.79 -0.39 0.01 -0.19 -12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.66 0.61 0.60 0.66 0.65 13.90%

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