[TROP] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -1168.47%
YoY- -203.11%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 384,698 464,511 211,427 194,976 335,667 299,454 281,428 5.34%
PBT 76,066 1,803 -61,461 -43,489 101,600 56,615 64,965 2.66%
Tax -21,749 14,184 9,661 28,065 -53,651 -18,776 -22,477 -0.54%
NP 54,317 15,987 -51,800 -15,424 47,949 37,839 42,488 4.17%
-
NP to SH 43,566 305 -61,553 -25,045 24,289 39,022 38,000 2.30%
-
Tax Rate 28.59% -786.69% - - 52.81% 33.16% 34.60% -
Total Cost 330,381 448,524 263,227 210,400 287,718 261,615 238,940 5.54%
-
Net Worth 4,328,707 3,995,567 4,241,726 4,679,001 4,678,980 3,438,588 3,379,201 4.20%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 4,328,707 3,995,567 4,241,726 4,679,001 4,678,980 3,438,588 3,379,201 4.20%
NOSH 2,297,938 2,160,261 1,782,425 1,470,425 1,470,425 1,470,417 1,470,417 7.71%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.12% 3.44% -24.50% -7.91% 14.28% 12.64% 15.10% -
ROE 1.01% 0.01% -1.45% -0.54% 0.52% 1.13% 1.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.97 22.90 12.86 13.42 23.46 20.90 19.24 -2.06%
EPS 1.92 0.02 -3.74 -1.72 1.69 2.72 2.60 -4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.97 2.58 3.22 3.27 2.40 2.31 -3.11%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.30 18.48 8.41 7.75 13.35 11.91 11.19 5.34%
EPS 1.73 0.01 -2.45 -1.00 0.97 1.55 1.51 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7217 1.5892 1.6871 1.861 1.861 1.3676 1.344 4.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.45 1.34 0.96 0.88 0.88 0.855 0.855 -
P/RPS 8.54 5.85 7.47 6.56 3.75 4.09 4.44 11.50%
P/EPS 75.43 8,910.81 -25.64 -51.06 51.84 31.39 32.91 14.81%
EY 1.33 0.01 -3.90 -1.96 1.93 3.19 3.04 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.37 0.27 0.27 0.36 0.37 12.73%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 25/08/22 28/09/21 19/08/20 22/08/19 23/08/18 -
Price 1.50 1.19 1.20 1.02 0.90 0.84 0.88 -
P/RPS 8.84 5.20 9.33 7.60 3.84 4.02 4.57 11.61%
P/EPS 78.03 7,913.33 -32.05 -59.18 53.02 30.84 33.88 14.90%
EY 1.28 0.01 -3.12 -1.69 1.89 3.24 2.95 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.47 0.32 0.28 0.35 0.38 12.96%

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