[TROP] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -25.79%
YoY- -303.1%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 231,924 154,460 165,150 205,914 162,830 159,201 154,752 -0.42%
PBT 54,718 50,982 10,440 -56,656 34,569 18,096 -176,726 -
Tax -15,213 -17,133 -5,580 -12,794 -373 -16,692 176,726 -
NP 39,505 33,849 4,860 -69,450 34,196 1,404 0 -100.00%
-
NP to SH 32,236 33,849 4,860 -69,450 34,196 1,404 -178,821 -
-
Tax Rate 27.80% 33.61% 53.45% - 1.08% 92.24% - -
Total Cost 192,418 120,610 160,290 275,365 128,634 157,797 154,752 -0.23%
-
Net Worth 509,536 487,015 440,003 494,956 564,752 53,966,247 511,239 0.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 6,908 - - - - - -
Div Payout % - 20.41% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 509,536 487,015 440,003 494,956 564,752 53,966,247 511,239 0.00%
NOSH 259,967 259,051 260,357 259,139 259,060 263,249 259,512 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.03% 21.91% 2.94% -33.73% 21.00% 0.88% 0.00% -
ROE 6.33% 6.95% 1.10% -14.03% 6.06% 0.00% -34.98% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.21 59.63 63.43 79.46 62.85 60.48 59.63 -0.42%
EPS 12.40 13.07 1.87 -26.80 13.20 0.53 -68.91 -
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.88 1.69 1.91 2.18 205.00 1.97 0.00%
Adjusted Per Share Value based on latest NOSH - 260,457
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.09 6.72 7.19 8.96 7.09 6.93 6.73 -0.42%
EPS 1.40 1.47 0.21 -3.02 1.49 0.06 -7.78 -
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2217 0.2119 0.1915 0.2154 0.2458 23.4846 0.2225 0.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.72 0.90 0.82 0.77 0.80 1.58 0.00 -
P/RPS 0.81 1.51 1.29 0.97 1.27 2.61 0.00 -100.00%
P/EPS 5.81 6.89 43.93 -2.87 6.06 296.25 0.00 -100.00%
EY 17.22 14.52 2.28 -34.81 16.50 0.34 0.00 -100.00%
DY 0.00 2.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.49 0.40 0.37 0.01 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 28/11/00 26/11/99 -
Price 0.80 0.95 0.88 0.78 1.06 1.37 0.00 -
P/RPS 0.90 1.59 1.39 0.98 1.69 2.27 0.00 -100.00%
P/EPS 6.45 7.27 47.14 -2.91 8.03 256.88 0.00 -100.00%
EY 15.50 13.75 2.12 -34.36 12.45 0.39 0.00 -100.00%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.52 0.41 0.49 0.01 0.00 -100.00%

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