[TROP] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 628.39%
YoY- 2261.44%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 161,086 89,182 62,238 97,331 87,356 77,760 61,762 17.30%
PBT 80,109 -8,395 8,666 41,230 19,426 14,879 12,622 36.03%
Tax -21,189 -3,634 -2,953 -5,975 -13,317 -4,272 182 -
NP 58,920 -12,029 5,713 35,255 6,109 10,607 12,804 28.93%
-
NP to SH 57,827 -12,841 5,564 32,399 1,372 9,137 11,238 31.36%
-
Tax Rate 26.45% - 34.08% 14.49% 68.55% 28.71% -1.44% -
Total Cost 102,166 101,211 56,525 62,076 81,247 67,153 48,958 13.03%
-
Net Worth 1,663,390 909,380 880,966 679,083 636,607 584,768 548,832 20.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 7,775 - - - -
Div Payout % - - - 24.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,663,390 909,380 880,966 679,083 636,607 584,768 548,832 20.27%
NOSH 460,772 456,975 463,666 259,192 274,400 261,057 261,348 9.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 36.58% -13.49% 9.18% 36.22% 6.99% 13.64% 20.73% -
ROE 3.48% -1.41% 0.63% 4.77% 0.22% 1.56% 2.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.96 19.52 13.42 37.55 31.84 29.79 23.63 6.73%
EPS 12.55 -2.81 1.20 12.50 0.50 3.50 4.30 19.52%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.61 1.99 1.90 2.62 2.32 2.24 2.10 9.44%
Adjusted Per Share Value based on latest NOSH - 259,192
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.01 3.88 2.71 4.24 3.80 3.38 2.69 17.29%
EPS 2.52 -0.56 0.24 1.41 0.06 0.40 0.49 31.34%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.7239 0.3957 0.3834 0.2955 0.277 0.2545 0.2388 20.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.02 1.32 1.03 1.20 1.02 1.42 0.71 -
P/RPS 2.92 6.76 7.67 3.20 3.20 4.77 3.00 -0.44%
P/EPS 8.13 -46.98 85.83 9.60 204.00 40.57 16.51 -11.12%
EY 12.30 -2.13 1.17 10.42 0.49 2.46 6.06 12.51%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.28 0.66 0.54 0.46 0.44 0.63 0.34 -3.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 23/11/10 18/11/09 24/11/08 19/11/07 15/11/06 -
Price 1.04 1.39 1.06 1.04 0.96 1.42 0.77 -
P/RPS 2.97 7.12 7.90 2.77 3.02 4.77 3.26 -1.53%
P/EPS 8.29 -49.47 88.33 8.32 192.00 40.57 17.91 -12.03%
EY 12.07 -2.02 1.13 12.02 0.52 2.46 5.58 13.70%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.29 0.70 0.56 0.40 0.41 0.63 0.37 -3.97%

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