[TROP] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -49.37%
YoY- -357.87%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 201,871 402,758 321,639 170,455 223,973 246,125 307,107 -6.74%
PBT -534,185 23,950 4,994 -31,405 5,686 32,828 38,628 -
Tax 11,640 -27,387 -22,635 -6,372 2,860 -16,637 -9,209 -
NP -522,545 -3,437 -17,641 -37,777 8,546 16,191 29,419 -
-
NP to SH -454,933 -10,336 -26,267 -37,409 14,507 16,798 34,150 -
-
Tax Rate - 114.35% 453.24% - -50.30% 50.68% 23.84% -
Total Cost 724,416 406,195 339,280 208,232 215,427 229,934 277,688 17.31%
-
Net Worth 3,876,110 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 2.14%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 3,876,110 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 2.14%
NOSH 2,266,731 2,297,938 1,998,861 1,470,425 1,470,425 1,470,417 1,470,417 7.47%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -258.85% -0.85% -5.48% -22.16% 3.82% 6.58% 9.58% -
ROE -11.74% -0.24% -0.51% -0.81% 0.31% 0.49% 1.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 8.91 18.42 14.68 11.79 15.77 17.24 21.06 -13.34%
EPS -20.07 -0.47 -1.20 -2.59 1.02 1.18 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.97 2.33 3.21 3.31 2.42 2.34 -5.08%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 8.03 16.02 12.79 6.78 8.91 9.79 12.21 -6.74%
EPS -18.09 -0.41 -1.04 -1.49 0.58 0.67 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5417 1.7131 2.0298 1.8466 1.8693 1.3745 1.3573 2.14%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.31 1.30 1.22 1.04 0.83 0.845 0.905 -
P/RPS 14.71 7.06 8.31 8.82 5.26 4.90 4.30 22.72%
P/EPS -6.53 -274.98 -101.73 -40.21 81.24 71.83 38.65 -
EY -15.32 -0.36 -0.98 -2.49 1.23 1.39 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.52 0.32 0.25 0.35 0.39 11.99%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 28/11/23 24/11/22 30/11/21 20/11/20 28/11/19 26/11/18 -
Price 1.19 1.21 1.41 1.06 0.84 0.93 0.86 -
P/RPS 13.36 6.57 9.60 8.99 5.33 5.40 4.08 21.83%
P/EPS -5.93 -255.95 -117.57 -40.98 82.22 79.06 36.73 -
EY -16.87 -0.39 -0.85 -2.44 1.22 1.26 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.61 0.33 0.25 0.38 0.37 11.20%

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