[TROP] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 124.52%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 78,627 27,590 78,610 98,661 53,215 55,871 19,277 26.38%
PBT 32,257 28,386 16,341 27,211 21,210 -41,474 -7,839 -
Tax -5,262 -12,661 -8,011 -11,052 -7,600 7,316 7,839 -
NP 26,995 15,725 8,330 16,159 13,610 -34,158 0 -
-
NP to SH 24,082 16,367 5,016 16,159 13,610 -34,158 -10,297 -
-
Tax Rate 16.31% 44.60% 49.02% 40.62% 35.83% - - -
Total Cost 51,632 11,865 70,280 82,502 39,605 90,029 19,277 17.83%
-
Net Worth 603,767 556,594 596,640 489,982 471,115 439,913 522,572 2.43%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 10,365 10,307 10,560 - - - - -
Div Payout % 43.04% 62.98% 210.53% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 603,767 556,594 596,640 489,982 471,115 439,913 522,572 2.43%
NOSH 259,127 257,682 264,000 260,629 261,730 258,772 257,425 0.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 34.33% 57.00% 10.60% 16.38% 25.58% -61.14% 0.00% -
ROE 3.99% 2.94% 0.84% 3.30% 2.89% -7.76% -1.97% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 30.34 10.71 29.78 37.85 20.33 21.59 7.49 26.24%
EPS 9.30 6.30 1.90 6.20 5.20 -13.20 -4.00 -
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.16 2.26 1.88 1.80 1.70 2.03 2.32%
Adjusted Per Share Value based on latest NOSH - 260,629
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3.42 1.20 3.42 4.29 2.32 2.43 0.84 26.35%
EPS 1.05 0.71 0.22 0.70 0.59 -1.49 -0.45 -
DPS 0.45 0.45 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.2627 0.2422 0.2596 0.2132 0.205 0.1914 0.2274 2.43%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.46 0.80 0.82 1.00 0.90 0.79 1.00 -
P/RPS 4.81 7.47 2.75 2.64 4.43 3.66 13.35 -15.63%
P/EPS 15.71 12.60 43.16 16.13 17.31 -5.98 -25.00 -
EY 6.37 7.94 2.32 6.20 5.78 -16.71 -4.00 -
DY 2.74 5.00 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.37 0.36 0.53 0.50 0.46 0.49 4.27%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 03/03/06 23/02/05 26/02/04 28/02/03 27/02/02 -
Price 1.34 0.88 0.79 1.04 0.95 0.70 1.05 -
P/RPS 4.42 8.22 2.65 2.75 4.67 3.24 14.02 -17.49%
P/EPS 14.42 13.85 41.58 16.77 18.27 -5.30 -26.25 -
EY 6.94 7.22 2.41 5.96 5.47 -18.86 -3.81 -
DY 2.99 4.55 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.35 0.55 0.53 0.41 0.52 1.83%

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