[TROP] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -60.65%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 78,627 77,760 62,643 51,341 27,590 61,762 56,375 24.75%
PBT 32,257 14,879 12,977 10,223 28,386 12,622 11,771 95.46%
Tax -5,262 -4,272 -3,125 -1,928 -12,661 182 -3,673 26.99%
NP 26,995 10,607 9,852 8,295 15,725 12,804 8,098 122.66%
-
NP to SH 24,082 9,137 8,930 6,440 16,367 11,238 7,081 125.64%
-
Tax Rate 16.31% 28.71% 24.08% 18.86% 44.60% -1.44% 31.20% -
Total Cost 51,632 67,153 52,791 43,046 11,865 48,958 48,277 4.56%
-
Net Worth 603,767 584,768 583,076 566,720 556,594 548,832 532,386 8.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,365 - - - 10,307 - - -
Div Payout % 43.04% - - - 62.98% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 603,767 584,768 583,076 566,720 556,594 548,832 532,386 8.72%
NOSH 259,127 261,057 262,647 257,600 257,682 261,348 262,259 -0.79%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 34.33% 13.64% 15.73% 16.16% 57.00% 20.73% 14.36% -
ROE 3.99% 1.56% 1.53% 1.14% 2.94% 2.05% 1.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.34 29.79 23.85 19.93 10.71 23.63 21.50 25.73%
EPS 9.30 3.50 3.40 2.50 6.30 4.30 2.70 127.56%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.33 2.24 2.22 2.20 2.16 2.10 2.03 9.59%
Adjusted Per Share Value based on latest NOSH - 257,600
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.14 3.10 2.50 2.05 1.10 2.47 2.25 24.80%
EPS 0.96 0.36 0.36 0.26 0.65 0.45 0.28 126.86%
DPS 0.41 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.241 0.2334 0.2327 0.2262 0.2222 0.2191 0.2125 8.72%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.46 1.42 1.25 0.91 0.80 0.71 0.78 -
P/RPS 4.81 4.77 5.24 4.57 7.47 3.00 3.63 20.57%
P/EPS 15.71 40.57 36.76 36.40 12.60 16.51 28.89 -33.30%
EY 6.37 2.46 2.72 2.75 7.94 6.06 3.46 50.04%
DY 2.74 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.56 0.41 0.37 0.34 0.38 39.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 19/11/07 13/08/07 10/05/07 27/02/07 15/11/06 16/08/06 -
Price 1.34 1.42 1.40 1.41 0.88 0.77 0.74 -
P/RPS 4.42 4.77 5.87 7.07 8.22 3.26 3.44 18.13%
P/EPS 14.42 40.57 41.18 56.40 13.85 17.91 27.41 -34.75%
EY 6.94 2.46 2.43 1.77 7.22 5.58 3.65 53.29%
DY 2.99 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.58 0.63 0.63 0.64 0.41 0.37 0.36 37.31%

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