[TROP] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -47.57%
YoY- 3808.41%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 157,698 89,182 70,663 57,675 101,923 62,238 69,726 72.04%
PBT 62,248 -8,395 25,389 19,980 29,408 8,666 8,718 269.47%
Tax -6,721 -3,634 -2,797 -1,436 4,935 -2,953 -4,251 35.60%
NP 55,527 -12,029 22,592 18,544 34,343 5,713 4,467 434.15%
-
NP to SH 50,962 -12,841 20,757 18,135 34,588 5,564 2,636 616.45%
-
Tax Rate 10.80% - 11.02% 7.19% -16.78% 34.08% 48.76% -
Total Cost 102,171 101,211 48,071 39,131 67,580 56,525 65,259 34.72%
-
Net Worth 914,794 909,380 937,706 918,112 454,861 880,966 830,339 6.65%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,721 - - - 22,743 - - -
Div Payout % 26.93% - - - 65.75% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 914,794 909,380 937,706 918,112 454,861 880,966 830,339 6.65%
NOSH 457,397 456,975 455,197 454,511 454,861 463,666 439,333 2.71%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 35.21% -13.49% 31.97% 32.15% 33.70% 9.18% 6.41% -
ROE 5.57% -1.41% 2.21% 1.98% 7.60% 0.63% 0.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.48 19.52 15.52 12.69 22.41 13.42 15.87 67.51%
EPS 11.14 -2.81 4.56 3.99 7.60 1.20 0.60 597.44%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 1.99 2.06 2.02 1.00 1.90 1.89 3.83%
Adjusted Per Share Value based on latest NOSH - 454,511
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.29 3.56 2.82 2.30 4.07 2.48 2.78 72.09%
EPS 2.03 -0.51 0.83 0.72 1.38 0.22 0.11 594.64%
DPS 0.55 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.3652 0.363 0.3743 0.3665 0.1816 0.3516 0.3314 6.66%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.38 1.32 1.56 1.10 1.03 1.03 1.09 -
P/RPS 4.00 6.76 10.05 8.67 4.60 7.67 6.87 -30.20%
P/EPS 12.39 -46.98 34.21 27.57 13.55 85.83 181.67 -83.22%
EY 8.07 -2.13 2.92 3.63 7.38 1.17 0.55 496.41%
DY 2.17 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.69 0.66 0.76 0.54 1.03 0.54 0.58 12.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 -
Price 1.42 1.39 1.47 1.16 1.14 1.06 1.05 -
P/RPS 4.12 7.12 9.47 9.14 5.09 7.90 6.62 -27.04%
P/EPS 12.74 -49.47 32.24 29.07 14.99 88.33 175.00 -82.48%
EY 7.85 -2.02 3.10 3.44 6.67 1.13 0.57 471.81%
DY 2.11 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.71 0.70 0.71 0.57 1.14 0.56 0.56 17.09%

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