[TROP] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -29.42%
YoY- 255.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 286,925 390,920 252,675 305,252 117,834 57,675 58,372 30.36%
PBT 29,831 41,070 17,321 66,789 20,989 19,980 6,602 28.54%
Tax -13,031 -14,099 2,353 -24,529 -4,641 -1,436 -3,456 24.73%
NP 16,800 26,971 19,674 42,260 16,348 18,544 3,146 32.17%
-
NP to SH 15,170 19,277 7,827 43,807 12,336 18,135 464 78.72%
-
Tax Rate 43.68% 34.33% -13.58% 36.73% 22.11% 7.19% 52.35% -
Total Cost 270,125 363,949 233,001 262,992 101,486 39,131 55,226 30.25%
-
Net Worth 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 23.11%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 23.11%
NOSH 1,444,761 1,407,080 1,185,909 796,490 458,587 454,511 463,999 20.81%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.86% 6.90% 7.79% 13.84% 13.87% 32.15% 5.39% -
ROE 0.49% 0.66% 0.35% 2.17% 1.28% 1.98% 0.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.86 27.78 21.31 38.32 25.69 12.69 12.58 7.89%
EPS 1.05 1.37 0.66 5.50 2.69 3.99 0.10 47.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.08 1.90 2.54 2.10 2.02 1.92 1.90%
Adjusted Per Share Value based on latest NOSH - 796,490
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.45 15.60 10.09 12.18 4.70 2.30 2.33 30.35%
EPS 0.61 0.77 0.31 1.75 0.49 0.72 0.02 76.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2399 1.1682 0.8994 0.8075 0.3844 0.3665 0.3556 23.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.02 1.03 1.57 1.54 1.23 1.10 0.95 -
P/RPS 5.14 3.71 7.37 4.02 4.79 8.67 7.55 -6.20%
P/EPS 97.14 75.18 237.88 28.00 45.72 27.57 950.00 -31.59%
EY 1.03 1.33 0.42 3.57 2.19 3.63 0.11 45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.83 0.61 0.59 0.54 0.49 -0.69%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 11/05/15 09/05/14 21/05/13 23/05/12 26/05/11 19/05/10 -
Price 1.04 1.10 1.59 1.92 1.15 1.16 1.07 -
P/RPS 5.24 3.96 7.46 5.01 4.48 9.14 8.51 -7.75%
P/EPS 99.05 80.29 240.91 34.91 42.75 29.07 1,070.00 -32.71%
EY 1.01 1.25 0.42 2.86 2.34 3.44 0.09 49.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.84 0.76 0.55 0.57 0.56 -2.53%

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