[TROP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -16.07%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 226,640 255,658 200,300 231,924 154,460 165,150 205,914 1.60%
PBT 54,396 50,772 44,697 54,718 50,982 10,440 -56,656 -
Tax -27,440 -12,433 -7,894 -15,213 -17,133 -5,580 -12,794 13.54%
NP 26,956 38,338 36,802 39,505 33,849 4,860 -69,450 -
-
NP to SH 12,470 32,676 32,193 32,236 33,849 4,860 -69,450 -
-
Tax Rate 50.44% 24.49% 17.66% 27.80% 33.61% 53.45% - -
Total Cost 199,684 217,320 163,497 192,418 120,610 160,290 275,365 -5.21%
-
Net Worth 602,748 583,996 545,209 509,536 487,015 440,003 494,956 3.33%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 6,908 - - -
Div Payout % - - - - 20.41% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 602,748 583,996 545,209 509,536 487,015 440,003 494,956 3.33%
NOSH 259,805 260,712 259,623 259,967 259,051 260,357 259,139 0.04%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.89% 15.00% 18.37% 17.03% 21.91% 2.94% -33.73% -
ROE 2.07% 5.60% 5.90% 6.33% 6.95% 1.10% -14.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 87.23 98.06 77.15 89.21 59.63 63.43 79.46 1.56%
EPS 4.80 12.53 12.40 12.40 13.07 1.87 -26.80 -
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 2.32 2.24 2.10 1.96 1.88 1.69 1.91 3.29%
Adjusted Per Share Value based on latest NOSH - 261,789
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.01 10.17 7.97 9.22 6.14 6.57 8.19 1.60%
EPS 0.50 1.30 1.28 1.28 1.35 0.19 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.2397 0.2323 0.2168 0.2027 0.1937 0.175 0.1969 3.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.02 1.42 0.71 0.72 0.90 0.82 0.77 -
P/RPS 1.17 1.45 0.92 0.81 1.51 1.29 0.97 3.17%
P/EPS 21.25 11.33 5.73 5.81 6.89 43.93 -2.87 -
EY 4.71 8.83 17.46 17.22 14.52 2.28 -34.81 -
DY 0.00 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 0.44 0.63 0.34 0.37 0.48 0.49 0.40 1.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 19/11/07 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 -
Price 0.96 1.42 0.77 0.80 0.95 0.88 0.78 -
P/RPS 1.10 1.45 1.00 0.90 1.59 1.39 0.98 1.94%
P/EPS 20.00 11.33 6.21 6.45 7.27 47.14 -2.91 -
EY 5.00 8.83 16.10 15.50 13.75 2.12 -34.36 -
DY 0.00 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.41 0.63 0.37 0.41 0.51 0.52 0.41 0.00%

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