[TROP] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.79%
YoY- -31.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 390,920 252,675 305,252 117,834 57,675 58,372 44,783 43.46%
PBT 41,070 17,321 66,789 20,989 19,980 6,602 15,881 17.15%
Tax -14,099 2,353 -24,529 -4,641 -1,436 -3,456 -4,641 20.33%
NP 26,971 19,674 42,260 16,348 18,544 3,146 11,240 15.69%
-
NP to SH 19,277 7,827 43,807 12,336 18,135 464 9,567 12.37%
-
Tax Rate 34.33% -13.58% 36.73% 22.11% 7.19% 52.35% 29.22% -
Total Cost 363,949 233,001 262,992 101,486 39,131 55,226 33,543 48.76%
-
Net Worth 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 641,247 28.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 641,247 28.77%
NOSH 1,407,080 1,185,909 796,490 458,587 454,511 463,999 258,567 32.60%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.90% 7.79% 13.84% 13.87% 32.15% 5.39% 25.10% -
ROE 0.66% 0.35% 2.17% 1.28% 1.98% 0.05% 1.49% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.78 21.31 38.32 25.69 12.69 12.58 17.32 8.18%
EPS 1.37 0.66 5.50 2.69 3.99 0.10 3.70 -15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.90 2.54 2.10 2.02 1.92 2.48 -2.88%
Adjusted Per Share Value based on latest NOSH - 458,587
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.55 10.05 12.14 4.69 2.29 2.32 1.78 43.48%
EPS 0.77 0.31 1.74 0.49 0.72 0.02 0.38 12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1641 0.8962 0.8047 0.383 0.3652 0.3543 0.255 28.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.03 1.57 1.54 1.23 1.10 0.95 0.88 -
P/RPS 3.71 7.37 4.02 4.79 8.67 7.55 5.08 -5.10%
P/EPS 75.18 237.88 28.00 45.72 27.57 950.00 23.78 21.13%
EY 1.33 0.42 3.57 2.19 3.63 0.11 4.20 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 0.61 0.59 0.54 0.49 0.35 6.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 09/05/14 21/05/13 23/05/12 26/05/11 19/05/10 21/05/09 -
Price 1.10 1.59 1.92 1.15 1.16 1.07 1.02 -
P/RPS 3.96 7.46 5.01 4.48 9.14 8.51 5.89 -6.39%
P/EPS 80.29 240.91 34.91 42.75 29.07 1,070.00 27.57 19.49%
EY 1.25 0.42 2.86 2.34 3.44 0.09 3.63 -16.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.76 0.55 0.57 0.56 0.41 4.36%

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