[TROP] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -36.41%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 233,488 179,132 191,752 205,364 128,352 221,428 83,788 18.61%
PBT 26,408 63,524 32,872 40,892 36,520 54,056 55,916 -11.74%
Tax -13,824 -18,564 -12,404 -7,712 -9,720 -7,024 -13,404 0.51%
NP 12,584 44,960 20,468 33,180 26,800 47,032 42,512 -18.35%
-
NP to SH 1,856 38,268 13,304 25,760 26,800 47,032 42,512 -40.64%
-
Tax Rate 52.35% 29.22% 37.73% 18.86% 26.62% 12.99% 23.97% -
Total Cost 220,904 134,172 171,284 172,184 101,552 174,396 41,276 32.23%
-
Net Worth 890,879 641,247 601,238 566,720 630,409 498,307 461,410 11.58%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 890,879 641,247 601,238 566,720 630,409 498,307 461,410 11.58%
NOSH 463,999 258,567 255,846 257,600 304,545 258,190 259,219 10.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.39% 25.10% 10.67% 16.16% 20.88% 21.24% 50.74% -
ROE 0.21% 5.97% 2.21% 4.55% 4.25% 9.44% 9.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 50.32 69.28 74.95 79.72 42.15 85.76 32.32 7.65%
EPS 0.40 14.80 5.20 10.00 8.80 16.80 16.40 -46.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.48 2.35 2.20 2.07 1.93 1.78 1.26%
Adjusted Per Share Value based on latest NOSH - 257,600
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.16 7.80 8.34 8.94 5.59 9.64 3.65 18.59%
EPS 0.08 1.67 0.58 1.12 1.17 2.05 1.85 -40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3877 0.2791 0.2616 0.2466 0.2743 0.2168 0.2008 11.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.95 0.88 1.26 0.91 0.71 0.80 0.89 -
P/RPS 1.89 1.27 1.68 1.14 1.68 0.93 2.75 -6.05%
P/EPS 237.50 5.95 24.23 9.10 8.07 4.39 5.43 87.65%
EY 0.42 16.82 4.13 10.99 12.39 22.77 18.43 -46.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 0.54 0.41 0.34 0.41 0.50 -0.33%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 21/05/09 26/05/08 10/05/07 31/05/06 19/05/05 21/05/04 -
Price 1.07 1.02 1.22 1.41 0.80 0.80 0.85 -
P/RPS 2.13 1.47 1.63 1.77 1.90 0.93 2.63 -3.45%
P/EPS 267.50 6.89 23.46 14.10 9.09 4.39 5.18 92.91%
EY 0.37 14.51 4.26 7.09 11.00 22.77 19.29 -48.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.52 0.64 0.39 0.41 0.48 2.60%

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