[TROP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 45.64%
YoY- 226.3%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 77,760 62,643 51,341 27,590 61,762 56,375 32,088 80.31%
PBT 14,879 12,977 10,223 28,386 12,622 11,771 9,130 38.44%
Tax -4,272 -3,125 -1,928 -12,661 182 -3,673 -2,430 45.61%
NP 10,607 9,852 8,295 15,725 12,804 8,098 6,700 35.79%
-
NP to SH 9,137 8,930 6,440 16,367 11,238 7,081 6,700 22.95%
-
Tax Rate 28.71% 24.08% 18.86% 44.60% -1.44% 31.20% 26.62% -
Total Cost 67,153 52,791 43,046 11,865 48,958 48,277 25,388 91.14%
-
Net Worth 584,768 583,076 566,720 556,594 548,832 532,386 630,409 -4.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 10,307 - - - -
Div Payout % - - - 62.98% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 584,768 583,076 566,720 556,594 548,832 532,386 630,409 -4.88%
NOSH 261,057 262,647 257,600 257,682 261,348 262,259 304,545 -9.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.64% 15.73% 16.16% 57.00% 20.73% 14.36% 20.88% -
ROE 1.56% 1.53% 1.14% 2.94% 2.05% 1.33% 1.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.79 23.85 19.93 10.71 23.63 21.50 10.54 99.77%
EPS 3.50 3.40 2.50 6.30 4.30 2.70 2.20 36.24%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.24 2.22 2.20 2.16 2.10 2.03 2.07 5.39%
Adjusted Per Share Value based on latest NOSH - 257,682
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.10 2.50 2.05 1.10 2.47 2.25 1.28 80.24%
EPS 0.36 0.36 0.26 0.65 0.45 0.28 0.27 21.12%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.2334 0.2327 0.2262 0.2222 0.2191 0.2125 0.2516 -4.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.42 1.25 0.91 0.80 0.71 0.78 0.71 -
P/RPS 4.77 5.24 4.57 7.47 3.00 3.63 6.74 -20.56%
P/EPS 40.57 36.76 36.40 12.60 16.51 28.89 32.27 16.46%
EY 2.46 2.72 2.75 7.94 6.06 3.46 3.10 -14.27%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.41 0.37 0.34 0.38 0.34 50.80%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 13/08/07 10/05/07 27/02/07 15/11/06 16/08/06 31/05/06 -
Price 1.42 1.40 1.41 0.88 0.77 0.74 0.80 -
P/RPS 4.77 5.87 7.07 8.22 3.26 3.44 7.59 -26.60%
P/EPS 40.57 41.18 56.40 13.85 17.91 27.41 36.36 7.57%
EY 2.46 2.43 1.77 7.22 5.58 3.65 2.75 -7.15%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.41 0.37 0.36 0.39 37.63%

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