[TROP] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.96%
YoY- 596.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 255,658 200,300 231,924 154,460 165,150 205,914 162,830 7.80%
PBT 50,772 44,697 54,718 50,982 10,440 -56,656 34,569 6.61%
Tax -12,433 -7,894 -15,213 -17,133 -5,580 -12,794 -373 79.34%
NP 38,338 36,802 39,505 33,849 4,860 -69,450 34,196 1.92%
-
NP to SH 32,676 32,193 32,236 33,849 4,860 -69,450 34,196 -0.75%
-
Tax Rate 24.49% 17.66% 27.80% 33.61% 53.45% - 1.08% -
Total Cost 217,320 163,497 192,418 120,610 160,290 275,365 128,634 9.12%
-
Net Worth 583,996 545,209 509,536 487,015 440,003 494,956 564,752 0.55%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 6,908 - - - -
Div Payout % - - - 20.41% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 583,996 545,209 509,536 487,015 440,003 494,956 564,752 0.55%
NOSH 260,712 259,623 259,967 259,051 260,357 259,139 259,060 0.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.00% 18.37% 17.03% 21.91% 2.94% -33.73% 21.00% -
ROE 5.60% 5.90% 6.33% 6.95% 1.10% -14.03% 6.06% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 98.06 77.15 89.21 59.63 63.43 79.46 62.85 7.69%
EPS 12.53 12.40 12.40 13.07 1.87 -26.80 13.20 -0.86%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 2.24 2.10 1.96 1.88 1.69 1.91 2.18 0.45%
Adjusted Per Share Value based on latest NOSH - 257,035
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.20 8.00 9.26 6.17 6.59 8.22 6.50 7.79%
EPS 1.30 1.29 1.29 1.35 0.19 -2.77 1.36 -0.74%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.2331 0.2176 0.2034 0.1944 0.1756 0.1976 0.2254 0.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.42 0.71 0.72 0.90 0.82 0.77 0.80 -
P/RPS 1.45 0.92 0.81 1.51 1.29 0.97 1.27 2.23%
P/EPS 11.33 5.73 5.81 6.89 43.93 -2.87 6.06 10.98%
EY 8.83 17.46 17.22 14.52 2.28 -34.81 16.50 -9.89%
DY 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 0.63 0.34 0.37 0.48 0.49 0.40 0.37 9.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 -
Price 1.42 0.77 0.80 0.95 0.88 0.78 1.06 -
P/RPS 1.45 1.00 0.90 1.59 1.39 0.98 1.69 -2.51%
P/EPS 11.33 6.21 6.45 7.27 47.14 -2.91 8.03 5.90%
EY 8.83 16.10 15.50 13.75 2.12 -34.36 12.45 -5.56%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.63 0.37 0.41 0.51 0.52 0.41 0.49 4.27%

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