[TROP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -26.75%
YoY- 75.6%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 469,830 256,676 256,196 223,840 165,248 227,968 176,926 17.65%
PBT 159,370 90,736 30,640 46,054 42,742 46,400 41,802 24.96%
Tax -43,388 -8,466 -15,414 -12,272 -14,526 -10,106 -12,206 23.51%
NP 115,982 82,270 15,226 33,782 28,216 36,294 29,596 25.53%
-
NP to SH 102,324 77,782 6,200 28,030 15,962 30,740 25,814 25.77%
-
Tax Rate 27.22% 9.33% 50.31% 26.65% 33.99% 21.78% 29.20% -
Total Cost 353,848 174,406 240,970 190,058 137,032 191,674 147,330 15.70%
-
Net Worth 1,072,009 937,022 837,000 648,842 607,585 578,328 524,024 12.65%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,072,009 937,022 837,000 648,842 607,585 578,328 524,024 12.65%
NOSH 460,089 454,865 442,857 259,537 257,451 260,508 258,140 10.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.69% 32.05% 5.94% 15.09% 17.07% 15.92% 16.73% -
ROE 9.55% 8.30% 0.74% 4.32% 2.63% 5.32% 4.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 102.12 56.43 57.85 86.25 64.19 87.51 68.54 6.86%
EPS 22.24 17.10 1.40 10.80 6.20 11.80 10.00 14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.06 1.89 2.50 2.36 2.22 2.03 2.32%
Adjusted Per Share Value based on latest NOSH - 261,647
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.75 10.25 10.23 8.93 6.60 9.10 7.06 17.66%
EPS 4.08 3.10 0.25 1.12 0.64 1.23 1.03 25.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.374 0.3341 0.259 0.2425 0.2308 0.2092 12.65%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.15 1.56 1.09 1.01 1.12 1.25 0.78 -
P/RPS 1.13 2.76 1.88 1.17 1.74 1.43 1.14 -0.14%
P/EPS 5.17 9.12 77.86 9.35 18.06 10.59 7.80 -6.61%
EY 19.34 10.96 1.28 10.69 5.54 9.44 12.82 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.76 0.58 0.40 0.47 0.56 0.38 4.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 25/08/11 24/08/10 26/08/09 25/08/08 13/08/07 16/08/06 -
Price 1.04 1.47 1.05 1.14 1.10 1.40 0.74 -
P/RPS 1.02 2.61 1.82 1.32 1.71 1.60 1.08 -0.94%
P/EPS 4.68 8.60 75.00 10.56 17.74 11.86 7.40 -7.34%
EY 21.38 11.63 1.33 9.47 5.64 8.43 13.51 7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 0.56 0.46 0.47 0.63 0.36 3.78%

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