[TROP] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -213.12%
YoY- 81.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 61,762 58,759 64,534 30,011 45,701 33,567 47,744 4.38%
PBT 12,622 12,321 13,122 -3,090 -20,413 -6,919 5,785 13.87%
Tax 182 -6,946 -5,925 -1,530 -4,070 6,919 -5,785 -
NP 12,804 5,375 7,197 -4,620 -24,483 0 0 -
-
NP to SH 11,238 4,974 7,197 -4,620 -24,483 -4,501 -1,737 -
-
Tax Rate -1.44% 56.38% 45.15% - - - 100.00% -
Total Cost 48,958 53,384 57,337 34,631 70,184 33,567 47,744 0.41%
-
Net Worth 548,832 513,107 483,227 433,766 497,473 577,187 50,869,286 -52.97%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 5,140 - - - - -
Div Payout % - - 71.43% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 548,832 513,107 483,227 433,766 497,473 577,187 50,869,286 -52.97%
NOSH 261,348 261,789 257,035 256,666 260,457 264,764 248,142 0.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 20.73% 9.15% 11.15% -15.39% -53.57% 0.00% 0.00% -
ROE 2.05% 0.97% 1.49% -1.07% -4.92% -0.78% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.63 22.45 25.11 11.69 17.55 12.68 19.24 3.48%
EPS 4.30 1.90 2.80 -1.80 -9.40 -1.70 -0.70 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.96 1.88 1.69 1.91 2.18 205.00 -53.38%
Adjusted Per Share Value based on latest NOSH - 256,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.69 2.56 2.81 1.31 1.99 1.46 2.08 4.37%
EPS 0.49 0.22 0.31 -0.20 -1.07 -0.20 -0.08 -
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.2388 0.2233 0.2103 0.1888 0.2165 0.2512 22.1369 -52.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.71 0.72 0.90 0.82 0.77 0.80 1.58 -
P/RPS 3.00 3.21 3.58 7.01 4.39 6.31 8.21 -15.44%
P/EPS 16.51 37.89 32.14 -45.56 -8.19 -47.06 -225.71 -
EY 6.06 2.64 3.11 -2.20 -12.21 -2.13 -0.44 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.48 0.49 0.40 0.37 0.01 79.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 28/11/00 -
Price 0.77 0.80 0.95 0.88 0.78 1.06 1.37 -
P/RPS 3.26 3.56 3.78 7.53 4.45 8.36 7.12 -12.20%
P/EPS 17.91 42.11 33.93 -48.89 -8.30 -62.35 -195.71 -
EY 5.58 2.38 2.95 -2.05 -12.05 -1.60 -0.51 -
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.51 0.52 0.41 0.49 0.01 82.49%

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