[TROP] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 572.97%
YoY- -22.53%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 244,576 312,336 390,920 903,960 300,726 301,483 252,675 -2.14%
PBT 175,380 25,967 41,070 234,462 40,407 110,957 17,321 367.36%
Tax -18,670 5,486 -14,099 -22,232 -2,826 -5,833 2,353 -
NP 156,710 31,453 26,971 212,230 37,581 105,124 19,674 298.34%
-
NP to SH 151,783 23,165 19,277 198,662 29,520 89,456 7,827 620.50%
-
Tax Rate 10.65% -21.13% 34.33% 9.48% 6.99% 5.26% -13.58% -
Total Cost 87,866 280,883 363,949 691,730 263,145 196,359 233,001 -47.77%
-
Net Worth 3,139,839 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 2,253,227 24.73%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 72,346 - - - - 55,649 - -
Div Payout % 47.66% - - - - 62.21% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,139,839 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 2,253,227 24.73%
NOSH 1,446,930 1,447,812 1,407,080 1,395,098 1,392,452 1,391,228 1,185,909 14.16%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 64.07% 10.07% 6.90% 23.48% 12.50% 34.87% 7.79% -
ROE 4.83% 0.77% 0.66% 6.65% 1.09% 3.35% 0.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.90 21.57 27.78 64.80 21.60 21.67 21.31 -14.31%
EPS 10.49 1.60 1.37 14.24 2.12 6.43 0.66 531.08%
DPS 5.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.17 2.07 2.08 2.14 1.95 1.92 1.90 9.25%
Adjusted Per Share Value based on latest NOSH - 1,395,098
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.73 12.42 15.55 35.95 11.96 11.99 10.05 -2.13%
EPS 6.04 0.92 0.77 7.90 1.17 3.56 0.31 622.76%
DPS 2.88 0.00 0.00 0.00 0.00 2.21 0.00 -
NAPS 1.2488 1.192 1.1641 1.1874 1.08 1.0624 0.8962 24.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.915 1.01 1.03 1.06 1.27 1.50 1.57 -
P/RPS 5.41 4.68 3.71 1.64 5.88 6.92 7.37 -18.61%
P/EPS 8.72 63.12 75.18 7.44 59.91 23.33 237.88 -88.94%
EY 11.46 1.58 1.33 13.43 1.67 4.29 0.42 804.51%
DY 5.46 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.42 0.49 0.50 0.50 0.65 0.78 0.83 -36.47%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 -
Price 0.955 0.92 1.10 1.04 1.23 1.36 1.59 -
P/RPS 5.65 4.26 3.96 1.61 5.70 6.28 7.46 -16.89%
P/EPS 9.10 57.50 80.29 7.30 58.02 21.15 240.91 -88.71%
EY 10.98 1.74 1.25 13.69 1.72 4.73 0.42 779.10%
DY 5.24 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.44 0.44 0.53 0.49 0.63 0.71 0.84 -34.99%

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