[TROP] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -66.88%
YoY- -72.59%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 962,650 1,016,168 1,156,859 1,059,055 1,067,374 1,089,526 1,053,313 -5.81%
PBT 68,014 105,105 250,194 238,704 387,788 414,930 369,945 -67.63%
Tax -27,410 -18,178 -99,894 -91,420 -66,603 -86,100 -51,225 -34.06%
NP 40,604 86,927 150,300 147,284 321,185 328,830 318,720 -74.64%
-
NP to SH -12,030 39,886 89,220 92,034 277,854 280,145 294,878 -
-
Tax Rate 40.30% 17.30% 39.93% 38.30% 17.18% 20.75% 13.85% -
Total Cost 922,046 929,241 1,006,559 911,771 746,189 760,696 734,593 16.34%
-
Net Worth 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 -0.69%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 4,642,690 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 -0.69%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.22% 8.55% 12.99% 13.91% 30.09% 30.18% 30.26% -
ROE -0.26% 0.85% 1.90% 1.99% 5.91% 5.99% 6.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.56 69.93 79.37 73.71 75.17 76.14 72.74 -5.74%
EPS -0.83 2.74 6.12 6.41 19.57 19.58 20.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.22 3.23 3.22 3.31 3.27 3.24 -0.61%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.43 40.56 46.18 42.27 42.61 43.49 42.04 -5.80%
EPS -0.48 1.59 3.56 3.67 11.09 11.18 11.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8532 1.8677 1.8792 1.8468 1.876 1.8677 1.8727 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.04 0.88 0.865 0.85 0.83 0.88 0.805 -
P/RPS 1.56 1.26 1.09 1.15 1.10 1.16 1.11 25.44%
P/EPS -125.04 32.06 14.13 13.27 4.24 4.49 3.95 -
EY -0.80 3.12 7.08 7.54 23.58 22.25 25.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.27 0.26 0.25 0.27 0.25 17.87%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 28/09/21 19/05/21 25/03/21 20/11/20 19/08/20 30/06/20 -
Price 1.06 1.02 0.89 0.885 0.84 0.90 0.88 -
P/RPS 1.59 1.46 1.12 1.20 1.12 1.18 1.21 19.95%
P/EPS -127.44 37.16 14.54 13.82 4.29 4.60 4.32 -
EY -0.78 2.69 6.88 7.24 23.30 21.75 23.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.27 0.25 0.28 0.27 14.30%

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