[TROP] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 45.24%
YoY- 2.82%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 177,078 179,734 195,424 193,544 210,307 173,713 161,579 6.27%
PBT 29,040 -33,644 -50,967 -46,482 -83,966 -50,331 -36,837 -
Tax -11,785 3,131 591 -748 -2,280 -12,054 -5,566 64.66%
NP 17,255 -30,513 -50,376 -47,230 -86,246 -62,385 -42,403 -
-
NP to SH 17,255 -30,513 -50,376 -47,230 -86,246 -62,385 -42,403 -
-
Tax Rate 40.58% - - - - - - -
Total Cost 159,823 210,247 245,800 240,774 296,553 236,098 203,982 -14.97%
-
Net Worth 471,115 433,766 436,477 444,231 439,913 497,473 516,500 -5.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 471,115 433,766 436,477 444,231 439,913 497,473 516,500 -5.93%
NOSH 261,730 256,666 255,249 261,312 258,772 260,457 258,250 0.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.74% -16.98% -25.78% -24.40% -41.01% -35.91% -26.24% -
ROE 3.66% -7.03% -11.54% -10.63% -19.61% -12.54% -8.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 67.66 70.03 76.56 74.07 81.27 66.70 62.57 5.33%
EPS 6.59 -11.89 -19.74 -18.07 -33.33 -23.95 -16.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.69 1.71 1.70 1.70 1.91 2.00 -6.76%
Adjusted Per Share Value based on latest NOSH - 261,312
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.07 7.17 7.80 7.73 8.39 6.93 6.45 6.29%
EPS 0.69 -1.22 -2.01 -1.89 -3.44 -2.49 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1731 0.1742 0.1773 0.1756 0.1986 0.2062 -5.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.82 0.70 0.71 0.79 0.77 0.89 -
P/RPS 1.33 1.17 0.91 0.96 0.97 1.15 1.42 -4.25%
P/EPS 13.65 -6.90 -3.55 -3.93 -2.37 -3.21 -5.42 -
EY 7.33 -14.50 -28.19 -25.46 -42.19 -31.11 -18.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.41 0.42 0.46 0.40 0.45 7.25%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/10/03 28/08/03 23/05/03 28/02/03 27/11/02 20/08/02 -
Price 0.95 0.88 0.86 0.77 0.70 0.78 0.82 -
P/RPS 1.40 1.26 1.12 1.04 0.86 1.17 1.31 4.51%
P/EPS 14.41 -7.40 -4.36 -4.26 -2.10 -3.26 -4.99 -
EY 6.94 -13.51 -22.95 -23.47 -47.61 -30.71 -20.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.50 0.45 0.41 0.41 0.41 18.61%

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