[TROP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 59.45%
YoY- 1.5%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 190,335 209,251 169,980 191,744 150,225 173,943 115,845 8.62%
PBT 23,986 64,258 40,797 38,079 33,523 41,039 38,237 -7.47%
Tax -10,660 -12,111 -20,580 -9,325 -5,921 -11,410 -12,850 -3.06%
NP 13,326 52,147 20,217 28,754 27,602 29,629 25,387 -10.18%
-
NP to SH 8,664 46,414 9,353 24,507 24,145 24,177 25,387 -16.39%
-
Tax Rate 44.44% 18.85% 50.44% 24.49% 17.66% 27.80% 33.61% -
Total Cost 177,009 157,104 149,763 162,990 122,623 144,314 90,458 11.83%
-
Net Worth 866,399 679,355 602,748 583,996 545,209 509,536 487,015 10.07%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 7,778 - - - - 5,181 -
Div Payout % - 16.76% - - - - 20.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 866,399 679,355 602,748 583,996 545,209 509,536 487,015 10.07%
NOSH 456,000 259,296 259,805 260,712 259,623 259,967 259,051 9.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.00% 24.92% 11.89% 15.00% 18.37% 17.03% 21.91% -
ROE 1.00% 6.83% 1.55% 4.20% 4.43% 4.74% 5.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 41.74 80.70 65.43 73.55 57.86 66.91 44.72 -1.14%
EPS 1.90 17.90 3.60 9.40 9.30 9.30 9.80 -23.91%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.90 2.62 2.32 2.24 2.10 1.96 1.88 0.17%
Adjusted Per Share Value based on latest NOSH - 261,057
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.60 8.35 6.78 7.65 6.00 6.94 4.62 8.64%
EPS 0.35 1.85 0.37 0.98 0.96 0.97 1.01 -16.18%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.3458 0.2712 0.2406 0.2331 0.2176 0.2034 0.1944 10.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.03 1.20 1.02 1.42 0.71 0.72 0.90 -
P/RPS 2.47 1.49 1.56 1.93 1.23 1.08 2.01 3.49%
P/EPS 54.21 6.70 28.33 15.11 7.63 7.74 9.18 34.42%
EY 1.84 14.92 3.53 6.62 13.10 12.92 10.89 -25.63%
DY 0.00 2.50 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.54 0.46 0.44 0.63 0.34 0.37 0.48 1.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 24/11/08 19/11/07 15/11/06 17/11/05 09/11/04 -
Price 1.06 1.04 0.96 1.42 0.77 0.80 0.95 -
P/RPS 2.54 1.29 1.47 1.93 1.33 1.20 2.12 3.05%
P/EPS 55.79 5.81 26.67 15.11 8.28 8.60 9.69 33.85%
EY 1.79 17.21 3.75 6.62 12.08 11.63 10.32 -25.31%
DY 0.00 2.88 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.56 0.40 0.41 0.63 0.37 0.41 0.51 1.57%

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