[TROP] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 214.74%
YoY- 87.05%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 312,336 301,483 362,132 117,081 70,663 69,726 67,137 29.18%
PBT 25,967 110,957 62,337 58,696 25,389 8,718 7,146 23.97%
Tax 5,486 -5,833 -15,619 -17,053 -2,797 -4,251 -1,495 -
NP 31,453 105,124 46,718 41,643 22,592 4,467 5,651 33.10%
-
NP to SH 23,165 89,456 38,328 38,826 20,757 2,636 4,448 31.64%
-
Tax Rate -21.13% 5.26% 25.06% 29.05% 11.02% 48.76% 20.92% -
Total Cost 280,883 196,359 315,414 75,438 48,071 65,259 61,486 28.79%
-
Net Worth 2,996,971 2,671,158 2,178,737 1,074,401 937,706 830,339 654,117 28.86%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 55,649 - - - - - -
Div Payout % - 62.21% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,996,971 2,671,158 2,178,737 1,074,401 937,706 830,339 654,117 28.86%
NOSH 1,447,812 1,391,228 889,280 461,116 455,197 439,333 261,647 32.97%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.07% 34.87% 12.90% 35.57% 31.97% 6.41% 8.42% -
ROE 0.77% 3.35% 1.76% 3.61% 2.21% 0.32% 0.68% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.57 21.67 40.72 25.39 15.52 15.87 25.66 -2.85%
EPS 1.60 6.43 4.31 8.42 4.56 0.60 1.70 -1.00%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.92 2.45 2.33 2.06 1.89 2.50 -3.09%
Adjusted Per Share Value based on latest NOSH - 461,116
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.42 11.99 14.40 4.66 2.81 2.77 2.67 29.18%
EPS 0.92 3.56 1.52 1.54 0.83 0.10 0.18 31.22%
DPS 0.00 2.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.192 1.0624 0.8666 0.4273 0.373 0.3303 0.2602 28.85%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.01 1.50 1.89 1.15 1.56 1.09 1.01 -
P/RPS 4.68 6.92 4.64 4.53 10.05 6.87 3.94 2.90%
P/EPS 63.12 23.33 43.85 13.66 34.21 181.67 59.41 1.01%
EY 1.58 4.29 2.28 7.32 2.92 0.55 1.68 -1.01%
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.78 0.77 0.49 0.76 0.58 0.40 3.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/08/15 28/08/14 27/08/13 30/11/12 25/08/11 24/08/10 26/08/09 -
Price 0.92 1.36 1.66 1.04 1.47 1.05 1.14 -
P/RPS 4.26 6.28 4.08 4.10 9.47 6.62 4.44 -0.68%
P/EPS 57.50 21.15 38.52 12.35 32.24 175.00 67.06 -2.52%
EY 1.74 4.73 2.60 8.10 3.10 0.57 1.49 2.61%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.71 0.68 0.45 0.71 0.56 0.46 -0.73%

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