[TROP] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 394.59%
YoY- 139.84%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,590 78,610 98,661 53,215 55,871 19,277 52,996 -10.30%
PBT 28,386 16,341 27,211 21,210 -41,474 -7,839 2,282 52.18%
Tax -12,661 -8,011 -11,052 -7,600 7,316 7,839 7,201 -
NP 15,725 8,330 16,159 13,610 -34,158 0 9,483 8.79%
-
NP to SH 16,367 5,016 16,159 13,610 -34,158 -10,297 9,483 9.51%
-
Tax Rate 44.60% 49.02% 40.62% 35.83% - - -315.56% -
Total Cost 11,865 70,280 82,502 39,605 90,029 19,277 43,513 -19.46%
-
Net Worth 556,594 596,640 489,982 471,115 439,913 522,572 533,098 0.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,307 10,560 - - - - - -
Div Payout % 62.98% 210.53% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 556,594 596,640 489,982 471,115 439,913 522,572 533,098 0.72%
NOSH 257,682 264,000 260,629 261,730 258,772 257,425 256,297 0.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 57.00% 10.60% 16.38% 25.58% -61.14% 0.00% 17.89% -
ROE 2.94% 0.84% 3.30% 2.89% -7.76% -1.97% 1.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.71 29.78 37.85 20.33 21.59 7.49 20.68 -10.38%
EPS 6.30 1.90 6.20 5.20 -13.20 -4.00 3.70 9.27%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.26 1.88 1.80 1.70 2.03 2.08 0.63%
Adjusted Per Share Value based on latest NOSH - 261,730
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.10 3.14 3.94 2.12 2.23 0.77 2.12 -10.35%
EPS 0.65 0.20 0.65 0.54 -1.36 -0.41 0.38 9.35%
DPS 0.41 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2222 0.2382 0.1956 0.1881 0.1756 0.2086 0.2128 0.72%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 0.82 1.00 0.90 0.79 1.00 1.00 -
P/RPS 7.47 2.75 2.64 4.43 3.66 13.35 4.84 7.49%
P/EPS 12.60 43.16 16.13 17.31 -5.98 -25.00 27.03 -11.93%
EY 7.94 2.32 6.20 5.78 -16.71 -4.00 3.70 13.56%
DY 5.00 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.53 0.50 0.46 0.49 0.48 -4.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 03/03/06 23/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.88 0.79 1.04 0.95 0.70 1.05 0.99 -
P/RPS 8.22 2.65 2.75 4.67 3.24 14.02 4.79 9.41%
P/EPS 13.85 41.58 16.77 18.27 -5.30 -26.25 26.76 -10.39%
EY 7.22 2.41 5.96 5.47 -18.86 -3.81 3.74 11.58%
DY 4.55 5.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.55 0.53 0.41 0.52 0.48 -2.59%

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