[TROP] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -75.96%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 142,728 209,769 453,005 373,682 286,925 390,920 252,675 -9.07%
PBT 7,852 20,996 85,442 40,548 29,831 41,070 17,321 -12.34%
Tax -2,493 20,593 -33,234 -12,272 -13,031 -14,099 2,353 -
NP 5,359 41,589 52,208 28,276 16,800 26,971 19,674 -19.47%
-
NP to SH 5,158 46,064 46,403 27,058 15,170 19,277 7,827 -6.70%
-
Tax Rate 31.75% -98.08% 38.90% 30.27% 43.68% 34.33% -13.58% -
Total Cost 137,369 168,180 400,797 345,406 270,125 363,949 233,001 -8.42%
-
Net Worth 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 12.98%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 39,945 23,420 - - - - -
Div Payout % - 86.72% 50.47% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 12.98%
NOSH 1,470,425 1,470,417 1,470,417 1,465,761 1,444,761 1,407,080 1,185,909 3.64%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.75% 19.83% 11.52% 7.57% 5.86% 6.90% 7.79% -
ROE 0.11% 1.35% 1.39% 0.94% 0.49% 0.66% 0.35% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 9.86 14.60 30.95 26.06 19.86 27.78 21.31 -12.04%
EPS 0.36 3.21 3.17 1.89 1.05 1.37 0.66 -9.60%
DPS 0.00 2.78 1.60 0.00 0.00 0.00 0.00 -
NAPS 3.24 2.37 2.28 2.00 2.15 2.08 1.90 9.29%
Adjusted Per Share Value based on latest NOSH - 1,465,761
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.68 8.34 18.02 14.86 11.41 15.55 10.05 -9.06%
EPS 0.21 1.83 1.85 1.08 0.60 0.77 0.31 -6.27%
DPS 0.00 1.59 0.93 0.00 0.00 0.00 0.00 -
NAPS 1.866 1.3545 1.3274 1.1406 1.2355 1.1641 0.8962 12.98%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.805 0.865 0.89 1.00 1.02 1.03 1.57 -
P/RPS 8.17 5.93 2.88 3.84 5.14 3.71 7.37 1.73%
P/EPS 225.99 26.98 28.07 52.99 97.14 75.18 237.88 -0.85%
EY 0.44 3.71 3.56 1.89 1.03 1.33 0.42 0.77%
DY 0.00 3.21 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.39 0.50 0.47 0.50 0.83 -18.11%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 16/05/19 22/05/18 26/05/17 19/05/16 11/05/15 09/05/14 -
Price 0.88 0.855 0.885 0.965 1.04 1.10 1.59 -
P/RPS 8.93 5.86 2.86 3.70 5.24 3.96 7.46 3.04%
P/EPS 247.04 26.67 27.92 51.14 99.05 80.29 240.91 0.41%
EY 0.40 3.75 3.58 1.96 1.01 1.25 0.42 -0.80%
DY 0.00 3.25 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.39 0.48 0.48 0.53 0.84 -17.22%

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