[TROP] YoY Annualized Quarter 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- 119.39%
YoY- 112.0%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 128,352 221,428 83,788 124,152 191,204 188,816 125,668 0.35%
PBT 36,520 54,056 55,916 20,128 -129,812 124,844 50,624 -5.29%
Tax -9,720 -7,024 -13,404 -3,404 129,812 -8,372 -14,352 -6.28%
NP 26,800 47,032 42,512 16,724 0 116,472 36,272 -4.91%
-
NP to SH 26,800 47,032 42,512 16,724 -139,344 116,472 36,272 -4.91%
-
Tax Rate 26.62% 12.99% 23.97% 16.91% - 6.71% 28.35% -
Total Cost 101,552 174,396 41,276 107,428 191,204 72,344 89,396 2.14%
-
Net Worth 630,409 498,307 461,410 444,231 493,943 571,941 551,852 2.24%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 630,409 498,307 461,410 444,231 493,943 571,941 551,852 2.24%
NOSH 304,545 258,190 259,219 261,312 259,970 259,973 259,085 2.72%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.88% 21.24% 50.74% 13.47% 0.00% 61.69% 28.86% -
ROE 4.25% 9.44% 9.21% 3.76% -28.21% 20.36% 6.57% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.15 85.76 32.32 47.51 73.55 72.63 48.50 -2.31%
EPS 8.80 16.80 16.40 6.40 -53.60 44.80 14.00 -7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.93 1.78 1.70 1.90 2.20 2.13 -0.47%
Adjusted Per Share Value based on latest NOSH - 261,312
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.12 8.84 3.34 4.96 7.63 7.54 5.02 0.32%
EPS 1.07 1.88 1.70 0.67 -5.56 4.65 1.45 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.1989 0.1842 0.1773 0.1972 0.2283 0.2203 2.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.71 0.80 0.89 0.71 1.08 0.88 3.58 -
P/RPS 1.68 0.93 2.75 1.49 1.47 1.21 7.38 -21.85%
P/EPS 8.07 4.39 5.43 11.09 -2.01 1.96 25.57 -17.47%
EY 12.39 22.77 18.43 9.01 -49.63 50.91 3.91 21.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.50 0.42 0.57 0.40 1.68 -23.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 19/05/05 21/05/04 23/05/03 24/05/02 30/05/01 03/07/00 -
Price 0.80 0.80 0.85 0.77 1.11 0.89 1.99 -
P/RPS 1.90 0.93 2.63 1.62 1.51 1.23 4.10 -12.02%
P/EPS 9.09 4.39 5.18 12.03 -2.07 1.99 14.21 -7.17%
EY 11.00 22.77 19.29 8.31 -48.29 50.34 7.04 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.48 0.45 0.58 0.40 0.93 -13.47%

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