[TROP] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -97.79%
YoY- -88.8%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 356,687 223,973 335,667 142,728 365,006 246,125 299,454 12.30%
PBT 123,566 5,686 101,600 7,852 272,650 32,828 56,615 67.86%
Tax -38,136 2,860 -53,651 -2,493 -13,319 -16,637 -18,776 60.03%
NP 85,430 8,546 47,949 5,359 259,331 16,191 37,839 71.67%
-
NP to SH 48,080 14,507 24,289 5,158 233,900 16,798 39,022 14.85%
-
Tax Rate 30.86% -50.30% 52.81% 31.75% 4.89% 50.68% 33.16% -
Total Cost 271,257 215,427 287,718 137,369 105,675 229,934 261,615 2.43%
-
Net Worth 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 21.76%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 21.76%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,417 1,470,417 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 23.95% 3.82% 14.28% 3.75% 71.05% 6.58% 12.64% -
ROE 1.04% 0.31% 0.52% 0.11% 5.05% 0.49% 1.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 24.82 15.77 23.46 9.86 25.30 17.24 20.90 12.08%
EPS 3.35 1.02 1.69 0.36 16.21 1.18 2.72 14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.31 3.27 3.24 3.21 2.42 2.40 21.53%
Adjusted Per Share Value based on latest NOSH - 1,470,425
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.19 8.91 13.35 5.68 14.52 9.79 11.91 12.32%
EPS 1.91 0.58 0.97 0.21 9.30 0.67 1.55 14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8402 1.8693 1.861 1.866 1.8422 1.3745 1.3676 21.77%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.85 0.83 0.88 0.805 0.935 0.845 0.855 -
P/RPS 3.42 5.26 3.75 8.17 3.70 4.90 4.09 -11.19%
P/EPS 25.40 81.24 51.84 225.99 5.77 71.83 31.39 -13.10%
EY 3.94 1.23 1.93 0.44 17.34 1.39 3.19 15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.27 0.25 0.29 0.35 0.36 -19.42%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 20/11/20 19/08/20 30/06/20 27/02/20 28/11/19 22/08/19 -
Price 0.885 0.84 0.90 0.88 0.88 0.93 0.84 -
P/RPS 3.57 5.33 3.84 8.93 3.48 5.40 4.02 -7.57%
P/EPS 26.45 82.22 53.02 247.04 5.43 79.06 30.84 -9.68%
EY 3.78 1.22 1.89 0.40 18.42 1.26 3.24 10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.27 0.27 0.38 0.35 -15.82%

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