[TROP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 33.57%
YoY- -43.02%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 27,590 61,762 56,375 32,088 78,610 58,759 59,827 -40.22%
PBT 28,386 12,622 11,771 9,130 16,341 12,321 15,204 51.45%
Tax -12,661 182 -3,673 -2,430 -8,011 -6,946 -2,708 178.82%
NP 15,725 12,804 8,098 6,700 8,330 5,375 12,496 16.51%
-
NP to SH 16,367 11,238 7,081 6,700 5,016 4,974 8,359 56.31%
-
Tax Rate 44.60% -1.44% 31.20% 26.62% 49.02% 56.38% 17.81% -
Total Cost 11,865 48,958 48,277 25,388 70,280 53,384 47,331 -60.14%
-
Net Worth 556,594 548,832 532,386 630,409 596,640 513,107 511,988 5.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,307 - - - 10,560 - - -
Div Payout % 62.98% - - - 210.53% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 556,594 548,832 532,386 630,409 596,640 513,107 511,988 5.71%
NOSH 257,682 261,348 262,259 304,545 264,000 261,789 261,218 -0.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 57.00% 20.73% 14.36% 20.88% 10.60% 9.15% 20.89% -
ROE 2.94% 2.05% 1.33% 1.06% 0.84% 0.97% 1.63% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.71 23.63 21.50 10.54 29.78 22.45 22.90 -39.66%
EPS 6.30 4.30 2.70 2.20 1.90 1.90 3.20 56.88%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.16 2.10 2.03 2.07 2.26 1.96 1.96 6.67%
Adjusted Per Share Value based on latest NOSH - 304,545
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.10 2.47 2.25 1.28 3.14 2.35 2.39 -40.30%
EPS 0.65 0.45 0.28 0.27 0.20 0.20 0.33 56.93%
DPS 0.41 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.2222 0.2191 0.2125 0.2516 0.2382 0.2048 0.2044 5.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.80 0.71 0.78 0.71 0.82 0.72 0.75 -
P/RPS 7.47 3.00 3.63 6.74 2.75 3.21 3.27 73.19%
P/EPS 12.60 16.51 28.89 32.27 43.16 37.89 23.44 -33.81%
EY 7.94 6.06 3.46 3.10 2.32 2.64 4.27 51.04%
DY 5.00 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.37 0.34 0.38 0.34 0.36 0.37 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 15/11/06 16/08/06 31/05/06 03/03/06 17/11/05 17/08/05 -
Price 0.88 0.77 0.74 0.80 0.79 0.80 0.77 -
P/RPS 8.22 3.26 3.44 7.59 2.65 3.56 3.36 81.26%
P/EPS 13.85 17.91 27.41 36.36 41.58 42.11 24.06 -30.73%
EY 7.22 5.58 3.65 2.75 2.41 2.38 4.16 44.27%
DY 4.55 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.41 0.37 0.36 0.39 0.35 0.41 0.39 3.38%

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