[TROP] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -96.95%
YoY- -82.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 903,960 300,726 301,483 252,675 444,680 363,439 362,132 83.70%
PBT 234,462 40,407 110,957 17,321 325,175 49,347 62,337 141.26%
Tax -22,232 -2,826 -5,833 2,353 -65,448 -19,680 -15,619 26.45%
NP 212,230 37,581 105,124 19,674 259,727 29,667 46,718 173.53%
-
NP to SH 198,662 29,520 89,456 7,827 256,453 23,720 38,328 198.60%
-
Tax Rate 9.48% 6.99% 5.26% -13.58% 20.13% 39.88% 25.06% -
Total Cost 691,730 263,145 196,359 233,001 184,953 333,772 315,414 68.55%
-
Net Worth 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 23.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 55,649 - - 48,518 - -
Div Payout % - - 62.21% - - 204.55% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 23.29%
NOSH 1,395,098 1,392,452 1,391,228 1,185,909 1,106,354 1,078,181 889,280 34.90%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 23.48% 12.50% 34.87% 7.79% 58.41% 8.16% 12.90% -
ROE 6.65% 1.09% 3.35% 0.35% 9.99% 1.04% 1.76% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 64.80 21.60 21.67 21.31 40.19 33.71 40.72 36.18%
EPS 14.24 2.12 6.43 0.66 23.18 2.20 4.31 121.34%
DPS 0.00 0.00 4.00 0.00 0.00 4.50 0.00 -
NAPS 2.14 1.95 1.92 1.90 2.32 2.12 2.45 -8.60%
Adjusted Per Share Value based on latest NOSH - 1,185,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.08 12.00 12.03 10.09 17.75 14.51 14.45 83.74%
EPS 7.93 1.18 3.57 0.31 10.24 0.95 1.53 198.59%
DPS 0.00 0.00 2.22 0.00 0.00 1.94 0.00 -
NAPS 1.1917 1.0838 1.0662 0.8994 1.0245 0.9124 0.8697 23.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.06 1.27 1.50 1.57 1.22 1.51 1.89 -
P/RPS 1.64 5.88 6.92 7.37 3.04 4.48 4.64 -49.91%
P/EPS 7.44 59.91 23.33 237.88 5.26 68.64 43.85 -69.25%
EY 13.43 1.67 4.29 0.42 19.00 1.46 2.28 225.10%
DY 0.00 0.00 2.67 0.00 0.00 2.98 0.00 -
P/NAPS 0.50 0.65 0.78 0.83 0.53 0.71 0.77 -24.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 -
Price 1.04 1.23 1.36 1.59 1.30 1.34 1.66 -
P/RPS 1.61 5.70 6.28 7.46 3.23 3.98 4.08 -46.10%
P/EPS 7.30 58.02 21.15 240.91 5.61 60.91 38.52 -66.90%
EY 13.69 1.72 4.73 0.42 17.83 1.64 2.60 201.74%
DY 0.00 0.00 2.94 0.00 0.00 3.36 0.00 -
P/NAPS 0.49 0.63 0.71 0.84 0.56 0.63 0.68 -19.57%

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