[TROP] YoY Cumulative 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- 39.57%
YoY- 596.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 191,744 150,225 173,943 115,845 123,863 154,436 122,123 7.80%
PBT 38,079 33,523 41,039 38,237 7,830 -42,492 25,927 6.61%
Tax -9,325 -5,921 -11,410 -12,850 -4,185 -9,596 -280 79.32%
NP 28,754 27,602 29,629 25,387 3,645 -52,088 25,647 1.92%
-
NP to SH 24,507 24,145 24,177 25,387 3,645 -52,088 25,647 -0.75%
-
Tax Rate 24.49% 17.66% 27.80% 33.61% 53.45% - 1.08% -
Total Cost 162,990 122,623 144,314 90,458 120,218 206,524 96,476 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 - - - 5,181 - - - -
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 4.20% 4.43% 4.74% 5.21% 0.83% -10.52% 4.54% -
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 73.55 57.86 66.91 44.72 47.57 59.60 47.14 7.69%
EPS 9.40 9.30 9.30 9.80 1.40 -20.10 9.90 -0.85%
DPS 0.00 0.00 0.00 2.00 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 7.65 6.00 6.94 4.62 4.94 6.16 4.87 7.81%
EPS 0.98 0.96 0.97 1.01 0.15 -2.08 1.02 -0.66%
DPS 0.00 0.00 0.00 0.21 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 1.93 1.23 1.08 2.01 1.72 1.29 1.70 2.13%
P/EPS 15.11 7.63 7.74 9.18 58.57 -3.83 8.08 10.99%
EY 6.62 13.10 12.92 10.89 1.71 -26.10 12.37 -9.89%
DY 0.00 0.00 0.00 2.22 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 1.93 1.33 1.20 2.12 1.85 1.31 2.25 -2.52%
P/EPS 15.11 8.28 8.60 9.69 62.86 -3.88 10.71 5.90%
EY 6.62 12.08 11.63 10.32 1.59 -25.77 9.34 -5.57%
DY 0.00 0.00 0.00 2.11 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