[TROP] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.32%
YoY- -18.7%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 62,238 97,331 87,356 77,760 61,762 58,759 64,534 -0.60%
PBT 8,666 41,230 19,426 14,879 12,622 12,321 13,122 -6.67%
Tax -2,953 -5,975 -13,317 -4,272 182 -6,946 -5,925 -10.95%
NP 5,713 35,255 6,109 10,607 12,804 5,375 7,197 -3.77%
-
NP to SH 5,564 32,399 1,372 9,137 11,238 4,974 7,197 -4.19%
-
Tax Rate 34.08% 14.49% 68.55% 28.71% -1.44% 56.38% 45.15% -
Total Cost 56,525 62,076 81,247 67,153 48,958 53,384 57,337 -0.23%
-
Net Worth 880,966 679,083 636,607 584,768 548,832 513,107 483,227 10.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 7,775 - - - - 5,140 -
Div Payout % - 24.00% - - - - 71.43% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 880,966 679,083 636,607 584,768 548,832 513,107 483,227 10.52%
NOSH 463,666 259,192 274,400 261,057 261,348 261,789 257,035 10.32%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.18% 36.22% 6.99% 13.64% 20.73% 9.15% 11.15% -
ROE 0.63% 4.77% 0.22% 1.56% 2.05% 0.97% 1.49% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.42 37.55 31.84 29.79 23.63 22.45 25.11 -9.91%
EPS 1.20 12.50 0.50 3.50 4.30 1.90 2.80 -13.16%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.90 2.62 2.32 2.24 2.10 1.96 1.88 0.17%
Adjusted Per Share Value based on latest NOSH - 261,057
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.48 3.87 3.47 3.09 2.46 2.34 2.57 -0.59%
EPS 0.22 1.29 0.05 0.36 0.45 0.20 0.29 -4.49%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.3504 0.2701 0.2532 0.2326 0.2183 0.2041 0.1922 10.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.03 1.20 1.02 1.42 0.71 0.72 0.90 -
P/RPS 7.67 3.20 3.20 4.77 3.00 3.21 3.58 13.53%
P/EPS 85.83 9.60 204.00 40.57 16.51 37.89 32.14 17.77%
EY 1.17 10.42 0.49 2.46 6.06 2.64 3.11 -15.02%
DY 0.00 2.50 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.54 0.46 0.44 0.63 0.34 0.37 0.48 1.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 24/11/08 19/11/07 15/11/06 17/11/05 09/11/04 -
Price 1.06 1.04 0.96 1.42 0.77 0.80 0.95 -
P/RPS 7.90 2.77 3.02 4.77 3.26 3.56 3.78 13.06%
P/EPS 88.33 8.32 192.00 40.57 17.91 42.11 33.93 17.27%
EY 1.13 12.02 0.52 2.46 5.58 2.38 2.95 -14.77%
DY 0.00 2.88 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.56 0.40 0.41 0.63 0.37 0.41 0.51 1.57%

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