[TROP] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 521.64%
YoY- 743.82%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 89,182 70,663 57,675 101,923 62,238 69,726 58,372 32.61%
PBT -8,395 25,389 19,980 29,408 8,666 8,718 6,602 -
Tax -3,634 -2,797 -1,436 4,935 -2,953 -4,251 -3,456 3.40%
NP -12,029 22,592 18,544 34,343 5,713 4,467 3,146 -
-
NP to SH -12,841 20,757 18,135 34,588 5,564 2,636 464 -
-
Tax Rate - 11.02% 7.19% -16.78% 34.08% 48.76% 52.35% -
Total Cost 101,211 48,071 39,131 67,580 56,525 65,259 55,226 49.70%
-
Net Worth 909,380 937,706 918,112 454,861 880,966 830,339 890,879 1.37%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 22,743 - - - -
Div Payout % - - - 65.75% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 909,380 937,706 918,112 454,861 880,966 830,339 890,879 1.37%
NOSH 456,975 455,197 454,511 454,861 463,666 439,333 463,999 -1.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -13.49% 31.97% 32.15% 33.70% 9.18% 6.41% 5.39% -
ROE -1.41% 2.21% 1.98% 7.60% 0.63% 0.32% 0.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.52 15.52 12.69 22.41 13.42 15.87 12.58 33.99%
EPS -2.81 4.56 3.99 7.60 1.20 0.60 0.10 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.99 2.06 2.02 1.00 1.90 1.89 1.92 2.41%
Adjusted Per Share Value based on latest NOSH - 454,861
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.56 2.82 2.30 4.07 2.48 2.78 2.33 32.62%
EPS -0.51 0.83 0.72 1.38 0.22 0.11 0.02 -
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.363 0.3743 0.3665 0.1816 0.3516 0.3314 0.3556 1.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.32 1.56 1.10 1.03 1.03 1.09 0.95 -
P/RPS 6.76 10.05 8.67 4.60 7.67 6.87 7.55 -7.09%
P/EPS -46.98 34.21 27.57 13.55 85.83 181.67 950.00 -
EY -2.13 2.92 3.63 7.38 1.17 0.55 0.11 -
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.54 1.03 0.54 0.58 0.49 21.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 -
Price 1.39 1.47 1.16 1.14 1.06 1.05 1.07 -
P/RPS 7.12 9.47 9.14 5.09 7.90 6.62 8.51 -11.19%
P/EPS -49.47 32.24 29.07 14.99 88.33 175.00 1,070.00 -
EY -2.02 3.10 3.44 6.67 1.13 0.57 0.09 -
DY 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.57 1.14 0.56 0.56 0.56 16.02%

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