[TROP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -38.25%
YoY- -661.86%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 179,734 195,424 193,544 210,307 173,713 161,579 141,997 16.99%
PBT -33,644 -50,967 -46,482 -83,966 -50,331 -36,837 -45,575 -18.30%
Tax 3,131 591 -748 -2,280 -12,054 -5,566 -3,028 -
NP -30,513 -50,376 -47,230 -86,246 -62,385 -42,403 -48,603 -26.66%
-
NP to SH -30,513 -50,376 -47,230 -86,246 -62,385 -42,403 -48,603 -26.66%
-
Tax Rate - - - - - - - -
Total Cost 210,247 245,800 240,774 296,553 236,098 203,982 190,600 6.75%
-
Net Worth 433,766 436,477 444,231 439,913 497,473 516,500 493,943 -8.28%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 433,766 436,477 444,231 439,913 497,473 516,500 493,943 -8.28%
NOSH 256,666 255,249 261,312 258,772 260,457 258,250 259,970 -0.84%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -16.98% -25.78% -24.40% -41.01% -35.91% -26.24% -34.23% -
ROE -7.03% -11.54% -10.63% -19.61% -12.54% -8.21% -9.84% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 70.03 76.56 74.07 81.27 66.70 62.57 54.62 18.00%
EPS -11.89 -19.74 -18.07 -33.33 -23.95 -16.42 -18.70 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.71 1.70 1.70 1.91 2.00 1.90 -7.50%
Adjusted Per Share Value based on latest NOSH - 258,772
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.15 7.77 7.70 8.36 6.91 6.43 5.65 16.97%
EPS -1.21 -2.00 -1.88 -3.43 -2.48 -1.69 -1.93 -26.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1736 0.1767 0.175 0.1979 0.2054 0.1965 -8.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.82 0.70 0.71 0.79 0.77 0.89 1.08 -
P/RPS 1.17 0.91 0.96 0.97 1.15 1.42 1.98 -29.55%
P/EPS -6.90 -3.55 -3.93 -2.37 -3.21 -5.42 -5.78 12.52%
EY -14.50 -28.19 -25.46 -42.19 -31.11 -18.45 -17.31 -11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.42 0.46 0.40 0.45 0.57 -9.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/10/03 28/08/03 23/05/03 28/02/03 27/11/02 20/08/02 24/05/02 -
Price 0.88 0.86 0.77 0.70 0.78 0.82 1.11 -
P/RPS 1.26 1.12 1.04 0.86 1.17 1.31 2.03 -27.21%
P/EPS -7.40 -4.36 -4.26 -2.10 -3.26 -4.99 -5.94 15.76%
EY -13.51 -22.95 -23.47 -47.61 -30.71 -20.02 -16.84 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.45 0.41 0.41 0.41 0.58 -7.01%

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