[TROP] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 38.66%
YoY- 26.11%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 69,726 67,137 34,686 62,643 56,375 59,827 30,364 14.85%
PBT 8,718 7,146 13,153 12,977 11,771 15,204 11,136 -3.99%
Tax -4,251 -1,495 -4,162 -3,125 -3,673 -2,708 -3,574 2.93%
NP 4,467 5,651 8,991 9,852 8,098 12,496 7,562 -8.39%
-
NP to SH 2,636 4,448 4,655 8,930 7,081 8,359 7,562 -16.10%
-
Tax Rate 48.76% 20.92% 31.64% 24.08% 31.20% 17.81% 32.09% -
Total Cost 65,259 61,486 25,695 52,791 48,277 47,331 22,802 19.14%
-
Net Worth 830,339 654,117 610,322 583,076 532,386 511,988 471,973 9.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 830,339 654,117 610,322 583,076 532,386 511,988 471,973 9.86%
NOSH 439,333 261,647 258,611 262,647 262,259 261,218 260,758 9.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.41% 8.42% 25.92% 15.73% 14.36% 20.89% 24.90% -
ROE 0.32% 0.68% 0.76% 1.53% 1.33% 1.63% 1.60% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.87 25.66 13.41 23.85 21.50 22.90 11.64 5.29%
EPS 0.60 1.70 1.80 3.40 2.70 3.20 2.90 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 2.50 2.36 2.22 2.03 1.96 1.81 0.72%
Adjusted Per Share Value based on latest NOSH - 262,647
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.78 2.68 1.38 2.50 2.25 2.39 1.21 14.86%
EPS 0.11 0.18 0.19 0.36 0.28 0.33 0.30 -15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.2611 0.2436 0.2327 0.2125 0.2044 0.1884 9.86%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.09 1.01 1.12 1.25 0.78 0.75 0.87 -
P/RPS 6.87 3.94 8.35 5.24 3.63 3.27 7.47 -1.38%
P/EPS 181.67 59.41 62.22 36.76 28.89 23.44 30.00 34.98%
EY 0.55 1.68 1.61 2.72 3.46 4.27 3.33 -25.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.47 0.56 0.38 0.38 0.48 3.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 25/08/08 13/08/07 16/08/06 17/08/05 19/08/04 -
Price 1.05 1.14 1.10 1.40 0.74 0.77 0.87 -
P/RPS 6.62 4.44 8.20 5.87 3.44 3.36 7.47 -1.99%
P/EPS 175.00 67.06 61.11 41.18 27.41 24.06 30.00 34.15%
EY 0.57 1.49 1.64 2.43 3.65 4.16 3.33 -25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.47 0.63 0.36 0.39 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