[TROP] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -86.19%
YoY- -48.35%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 74,110 87,356 34,686 47,938 78,627 77,760 62,643 11.80%
PBT 35,885 19,426 13,153 8,218 32,257 14,879 12,977 96.40%
Tax -5,017 -13,317 -4,162 -3,101 -5,262 -4,272 -3,125 36.91%
NP 30,868 6,109 8,991 5,117 26,995 10,607 9,852 113.37%
-
NP to SH 25,083 1,372 4,655 3,326 24,082 9,137 8,930 98.45%
-
Tax Rate 13.98% 68.55% 31.64% 37.73% 16.31% 28.71% 24.08% -
Total Cost 43,242 81,247 25,695 42,821 51,632 67,153 52,791 -12.40%
-
Net Worth 522,088 636,607 610,322 601,238 603,767 584,768 583,076 -7.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,220 - - - 10,365 - - -
Div Payout % 20.81% - - - 43.04% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 522,088 636,607 610,322 601,238 603,767 584,768 583,076 -7.06%
NOSH 261,044 274,400 258,611 255,846 259,127 261,057 262,647 -0.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 41.65% 6.99% 25.92% 10.67% 34.33% 13.64% 15.73% -
ROE 4.80% 0.22% 0.76% 0.55% 3.99% 1.56% 1.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.39 31.84 13.41 18.74 30.34 29.79 23.85 12.25%
EPS 9.66 0.50 1.80 1.30 9.30 3.50 3.40 99.96%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.00 2.32 2.36 2.35 2.33 2.24 2.22 -6.69%
Adjusted Per Share Value based on latest NOSH - 255,846
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.23 3.80 1.51 2.09 3.42 3.38 2.73 11.80%
EPS 1.09 0.06 0.20 0.14 1.05 0.40 0.39 97.79%
DPS 0.23 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.2272 0.277 0.2656 0.2616 0.2627 0.2545 0.2537 -7.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.95 1.02 1.12 1.26 1.46 1.42 1.25 -
P/RPS 3.35 3.20 8.35 6.72 4.81 4.77 5.24 -25.68%
P/EPS 9.89 204.00 62.22 96.92 15.71 40.57 36.76 -58.15%
EY 10.11 0.49 1.61 1.03 6.37 2.46 2.72 138.99%
DY 2.11 0.00 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.48 0.44 0.47 0.54 0.63 0.63 0.56 -9.72%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 -
Price 1.00 0.96 1.10 1.22 1.34 1.42 1.40 -
P/RPS 3.52 3.02 8.20 6.51 4.42 4.77 5.87 -28.77%
P/EPS 10.41 192.00 61.11 93.85 14.42 40.57 41.18 -59.85%
EY 9.61 0.52 1.64 1.07 6.94 2.46 2.43 149.03%
DY 2.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.50 0.41 0.47 0.52 0.58 0.63 0.63 -14.21%

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