[TROP] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -6.66%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 225,832 278,379 134,537 195,424 161,579 189,296 151,389 6.88%
PBT 49,563 69,051 43,235 -50,967 -36,837 40,913 -101,539 -
Tax -21,060 -21,441 -16,055 591 -5,566 -1,282 146,268 -
NP 28,503 47,610 27,180 -50,376 -42,403 39,631 44,729 -7.23%
-
NP to SH 22,897 43,473 27,180 -50,376 -42,403 37,894 -76,665 -
-
Tax Rate 42.49% 31.05% 37.13% - - 3.13% - -
Total Cost 197,329 230,769 107,357 245,800 203,982 149,665 106,660 10.79%
-
Net Worth 532,386 511,988 471,973 436,477 516,500 566,500 546,670 -0.44%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 10,560 7,818 - - - - - -
Div Payout % 46.12% 17.99% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 532,386 511,988 471,973 436,477 516,500 566,500 546,670 -0.44%
NOSH 262,259 261,218 260,758 255,249 258,250 257,499 259,085 0.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.62% 17.10% 20.20% -25.78% -26.24% 20.94% 29.55% -
ROE 4.30% 8.49% 5.76% -11.54% -8.21% 6.69% -14.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 86.11 106.57 51.59 76.56 62.57 73.51 58.43 6.67%
EPS 8.73 16.64 10.42 -19.74 -16.42 14.72 -29.59 -
DPS 4.03 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.96 1.81 1.71 2.00 2.20 2.11 -0.64%
Adjusted Per Share Value based on latest NOSH - 255,249
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.98 11.07 5.35 7.77 6.43 7.53 6.02 6.88%
EPS 0.91 1.73 1.08 -2.00 -1.69 1.51 -3.05 -
DPS 0.42 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2036 0.1877 0.1736 0.2054 0.2253 0.2174 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.78 0.75 0.87 0.70 0.89 0.90 2.02 -
P/RPS 0.91 0.70 1.69 0.91 1.42 1.22 3.46 -19.94%
P/EPS 8.93 4.51 8.35 -3.55 -5.42 6.12 -6.83 -
EY 11.19 22.19 11.98 -28.19 -18.45 16.35 -14.65 -
DY 5.16 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.48 0.41 0.45 0.41 0.96 -14.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 17/08/05 19/08/04 28/08/03 20/08/02 27/08/01 24/08/00 -
Price 0.74 0.77 0.87 0.86 0.82 1.08 2.00 -
P/RPS 0.86 0.72 1.69 1.12 1.31 1.47 3.42 -20.54%
P/EPS 8.48 4.63 8.35 -4.36 -4.99 7.34 -6.76 -
EY 11.80 21.61 11.98 -22.95 -20.02 13.63 -14.80 -
DY 5.44 3.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.48 0.50 0.41 0.49 0.95 -14.92%

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