[TROP] YoY Cumulative 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- -88.69%
YoY- -303.1%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 173,943 115,845 123,863 154,436 122,123 119,401 116,064 -0.42%
PBT 41,039 38,237 7,830 -42,492 25,927 13,572 -132,545 -
Tax -11,410 -12,850 -4,185 -9,596 -280 -12,519 132,545 -
NP 29,629 25,387 3,645 -52,088 25,647 1,053 0 -100.00%
-
NP to SH 24,177 25,387 3,645 -52,088 25,647 1,053 -134,116 -
-
Tax Rate 27.80% 33.61% 53.45% - 1.08% 92.24% - -
Total Cost 144,314 90,458 120,218 206,524 96,476 118,348 116,064 -0.23%
-
Net Worth 509,536 487,015 440,003 494,956 564,752 53,966,249 511,239 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 - 5,181 - - - - - -
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 53,966,249 511,239 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 4.74% 5.21% 0.83% -10.52% 4.54% 0.00% -26.23% -
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 66.91 44.72 47.57 59.60 47.14 45.36 44.72 -0.42%
EPS 9.30 9.80 1.40 -20.10 9.90 0.40 -51.68 -
DPS 0.00 2.00 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 6.94 4.62 4.94 6.16 4.87 4.77 4.63 -0.42%
EPS 0.97 1.01 0.15 -2.08 1.02 0.04 -5.35 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2034 0.1944 0.1756 0.1976 0.2254 21.5414 0.2041 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 1.08 2.01 1.72 1.29 1.70 3.48 0.00 -100.00%
P/EPS 7.74 9.18 58.57 -3.83 8.08 395.00 0.00 -100.00%
EY 12.92 10.89 1.71 -26.10 12.37 0.25 0.00 -100.00%
DY 0.00 2.22 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 1.20 2.12 1.85 1.31 2.25 3.02 0.00 -100.00%
P/EPS 8.60 9.69 62.86 -3.88 10.71 342.50 0.00 -100.00%
EY 11.63 10.32 1.59 -25.77 9.34 0.29 0.00 -100.00%
DY 0.00 2.11 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