[TROP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 156.55%
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 169,060 134,537 166,987 177,078 179,734 195,424 193,544 -8.59%
PBT 59,447 43,235 37,987 29,040 -33,644 -50,967 -46,482 -
Tax -20,450 -16,055 -14,285 -11,785 3,131 591 -748 802.07%
NP 38,997 27,180 23,702 17,255 -30,513 -50,376 -47,230 -
-
NP to SH 38,997 27,180 23,702 17,255 -30,513 -50,376 -47,230 -
-
Tax Rate 34.40% 37.13% 37.60% 40.58% - - - -
Total Cost 130,063 107,357 143,285 159,823 210,247 245,800 240,774 -33.59%
-
Net Worth 483,227 471,973 461,410 471,115 433,766 436,477 444,231 5.75%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,140 - - - - - - -
Div Payout % 13.18% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 483,227 471,973 461,410 471,115 433,766 436,477 444,231 5.75%
NOSH 257,035 260,758 259,219 261,730 256,666 255,249 261,312 -1.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.07% 20.20% 14.19% 9.74% -16.98% -25.78% -24.40% -
ROE 8.07% 5.76% 5.14% 3.66% -7.03% -11.54% -10.63% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 65.77 51.59 64.42 67.66 70.03 76.56 74.07 -7.59%
EPS 15.17 10.42 9.14 6.59 -11.89 -19.74 -18.07 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.81 1.78 1.80 1.69 1.71 1.70 6.92%
Adjusted Per Share Value based on latest NOSH - 261,730
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.72 5.35 6.64 7.04 7.15 7.77 7.70 -8.65%
EPS 1.55 1.08 0.94 0.69 -1.21 -2.00 -1.88 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1922 0.1877 0.1835 0.1874 0.1725 0.1736 0.1767 5.74%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 0.87 0.89 0.90 0.82 0.70 0.71 -
P/RPS 1.37 1.69 1.38 1.33 1.17 0.91 0.96 26.67%
P/EPS 5.93 8.35 9.73 13.65 -6.90 -3.55 -3.93 -
EY 16.86 11.98 10.27 7.33 -14.50 -28.19 -25.46 -
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.50 0.50 0.49 0.41 0.42 9.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 19/08/04 21/05/04 26/02/04 21/10/03 28/08/03 23/05/03 -
Price 0.95 0.87 0.85 0.95 0.88 0.86 0.77 -
P/RPS 1.44 1.69 1.32 1.40 1.26 1.12 1.04 24.15%
P/EPS 6.26 8.35 9.30 14.41 -7.40 -4.36 -4.26 -
EY 15.97 11.98 10.76 6.94 -13.51 -22.95 -23.47 -
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.48 0.53 0.52 0.50 0.45 8.67%

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