[TROP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 39.43%
YoY- 51.09%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 228,835 272,604 169,060 179,734 173,713 175,119 170,689 5.00%
PBT 49,864 68,250 59,447 -33,644 -50,331 28,209 48,782 0.36%
Tax -13,932 -22,462 -20,450 3,131 -12,054 6,921 -4,053 22.83%
NP 35,932 45,788 38,997 -30,513 -62,385 35,130 44,729 -3.58%
-
NP to SH 29,161 41,250 38,997 -30,513 -62,385 35,130 36,715 -3.76%
-
Tax Rate 27.94% 32.91% 34.40% - - -24.53% 8.31% -
Total Cost 192,903 226,816 130,063 210,247 236,098 139,989 125,960 7.35%
-
Net Worth 548,832 513,107 483,227 433,766 497,473 577,187 50,869,286 -52.97%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 10,560 7,818 5,140 - - - - -
Div Payout % 36.21% 18.95% 13.18% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 548,832 513,107 483,227 433,766 497,473 577,187 50,869,286 -52.97%
NOSH 261,348 261,789 257,035 256,666 260,457 264,764 248,142 0.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.70% 16.80% 23.07% -16.98% -35.91% 20.06% 26.20% -
ROE 5.31% 8.04% 8.07% -7.03% -12.54% 6.09% 0.07% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 87.56 104.13 65.77 70.03 66.70 66.14 68.79 4.10%
EPS 11.16 15.76 15.17 -11.89 -23.95 13.27 14.80 -4.59%
DPS 4.04 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.96 1.88 1.69 1.91 2.18 205.00 -53.38%
Adjusted Per Share Value based on latest NOSH - 256,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.10 10.84 6.72 7.15 6.91 6.97 6.79 4.99%
EPS 1.16 1.64 1.55 -1.21 -2.48 1.40 1.46 -3.75%
DPS 0.42 0.31 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.2183 0.2041 0.1922 0.1725 0.1979 0.2296 20.2325 -52.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.71 0.72 0.90 0.82 0.77 0.80 1.58 -
P/RPS 0.81 0.69 1.37 1.17 1.15 1.21 2.30 -15.95%
P/EPS 6.36 4.57 5.93 -6.90 -3.21 6.03 10.68 -8.27%
EY 15.72 21.88 16.86 -14.50 -31.11 16.59 9.36 9.02%
DY 5.69 4.17 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.48 0.49 0.40 0.37 0.01 79.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 28/11/00 -
Price 0.77 0.80 0.95 0.88 0.78 1.06 1.37 -
P/RPS 0.88 0.77 1.44 1.26 1.17 1.60 1.99 -12.70%
P/EPS 6.90 5.08 6.26 -7.40 -3.26 7.99 9.26 -4.78%
EY 14.49 19.70 15.97 -13.51 -30.71 12.52 10.80 5.01%
DY 5.25 3.75 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.51 0.52 0.41 0.49 0.01 82.49%

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