[TROP] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1728.21%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 97,331 67,137 44,783 74,110 87,356 34,686 47,938 60.27%
PBT 41,230 7,146 15,881 35,885 19,426 13,153 8,218 192.77%
Tax -5,975 -1,495 -4,641 -5,017 -13,317 -4,162 -3,101 54.78%
NP 35,255 5,651 11,240 30,868 6,109 8,991 5,117 261.65%
-
NP to SH 32,399 4,448 9,567 25,083 1,372 4,655 3,326 355.48%
-
Tax Rate 14.49% 20.92% 29.22% 13.98% 68.55% 31.64% 37.73% -
Total Cost 62,076 61,486 33,543 43,242 81,247 25,695 42,821 28.05%
-
Net Worth 679,083 654,117 641,247 522,088 636,607 610,322 601,238 8.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,775 - - 5,220 - - - -
Div Payout % 24.00% - - 20.81% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 679,083 654,117 641,247 522,088 636,607 610,322 601,238 8.44%
NOSH 259,192 261,647 258,567 261,044 274,400 258,611 255,846 0.86%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 36.22% 8.42% 25.10% 41.65% 6.99% 25.92% 10.67% -
ROE 4.77% 0.68% 1.49% 4.80% 0.22% 0.76% 0.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.55 25.66 17.32 28.39 31.84 13.41 18.74 58.87%
EPS 12.50 1.70 3.70 9.66 0.50 1.80 1.30 351.55%
DPS 3.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.62 2.50 2.48 2.00 2.32 2.36 2.35 7.51%
Adjusted Per Share Value based on latest NOSH - 261,044
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.89 2.68 1.79 2.96 3.49 1.38 1.91 60.60%
EPS 1.29 0.18 0.38 1.00 0.05 0.19 0.13 361.13%
DPS 0.31 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.2711 0.2611 0.256 0.2084 0.2541 0.2436 0.24 8.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.20 1.01 0.88 0.95 1.02 1.12 1.26 -
P/RPS 3.20 3.94 5.08 3.35 3.20 8.35 6.72 -38.99%
P/EPS 9.60 59.41 23.78 9.89 204.00 62.22 96.92 -78.56%
EY 10.42 1.68 4.20 10.11 0.49 1.61 1.03 367.09%
DY 2.50 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.35 0.48 0.44 0.47 0.54 -10.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 26/08/09 21/05/09 25/02/09 24/11/08 25/08/08 26/05/08 -
Price 1.04 1.14 1.02 1.00 0.96 1.10 1.22 -
P/RPS 2.77 4.44 5.89 3.52 3.02 8.20 6.51 -43.39%
P/EPS 8.32 67.06 27.57 10.41 192.00 61.11 93.85 -80.08%
EY 12.02 1.49 3.63 9.61 0.52 1.64 1.07 400.85%
DY 2.88 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.41 0.50 0.41 0.47 0.52 -16.03%

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