[TROP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 112.24%
YoY- 112.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 53,215 30,011 62,814 31,038 55,871 45,701 60,934 -8.61%
PBT 21,210 -3,090 5,888 5,032 -41,474 -20,413 10,375 60.86%
Tax -7,600 -1,530 -1,804 -851 7,316 -4,070 -3,144 79.82%
NP 13,610 -4,620 4,084 4,181 -34,158 -24,483 7,231 52.26%
-
NP to SH 13,610 -4,620 4,084 4,181 -34,158 -24,483 7,231 52.26%
-
Tax Rate 35.83% - 30.64% 16.91% - - 30.30% -
Total Cost 39,605 34,631 58,730 26,857 90,029 70,184 53,703 -18.32%
-
Net Worth 471,115 433,766 436,477 444,231 439,913 497,473 516,500 -5.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 471,115 433,766 436,477 444,231 439,913 497,473 516,500 -5.93%
NOSH 261,730 256,666 255,249 261,312 258,772 260,457 258,250 0.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 25.58% -15.39% 6.50% 13.47% -61.14% -53.57% 11.87% -
ROE 2.89% -1.07% 0.94% 0.94% -7.76% -4.92% 1.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.33 11.69 24.61 11.88 21.59 17.55 23.59 -9.41%
EPS 5.20 -1.80 1.60 1.60 -13.20 -9.40 2.80 50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.69 1.71 1.70 1.70 1.91 2.00 -6.76%
Adjusted Per Share Value based on latest NOSH - 261,312
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.12 1.20 2.51 1.24 2.23 1.82 2.43 -8.67%
EPS 0.54 -0.18 0.16 0.17 -1.36 -0.98 0.29 51.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1731 0.1742 0.1773 0.1756 0.1986 0.2062 -5.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.82 0.70 0.71 0.79 0.77 0.89 -
P/RPS 4.43 7.01 2.84 5.98 3.66 4.39 3.77 11.32%
P/EPS 17.31 -45.56 43.75 44.38 -5.98 -8.19 31.79 -33.24%
EY 5.78 -2.20 2.29 2.25 -16.71 -12.21 3.15 49.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.41 0.42 0.46 0.40 0.45 7.25%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/10/03 28/08/03 23/05/03 28/02/03 27/11/02 20/08/02 -
Price 0.95 0.88 0.86 0.77 0.70 0.78 0.82 -
P/RPS 4.67 7.53 3.49 6.48 3.24 4.45 3.48 21.59%
P/EPS 18.27 -48.89 53.75 48.13 -5.30 -8.30 29.29 -26.93%
EY 5.47 -2.05 1.86 2.08 -18.86 -12.05 3.41 36.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.50 0.45 0.41 0.41 0.41 18.61%

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