Quarterly Results Results Snapshot
YoYQoQ
Figures in Million
Consolidate Quarterly Results
Feb'10
Nov'09
Aug'09
May'09
Feb'09
Nov'08
Aug'08
Net Sales
22.70
25.29
17.55
16.26
19.39
19.38
20.91
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
22.70
25.29
17.55
16.26
19.39
19.38
20.91
Raw Material Cost
10.70
12.13
8.47
8.54
8.32
7.96
8.60
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Selling and Distribution Expenses
7.62
7.54
7.39
7.71
7.65
7.54
6.05
Other Expenses
0.15
0.16
0.12
0.19
0.18
0.14
0.17
Total Expenditure (Excl Depreciation)
19.78
21.24
17.09
18.15
17.72
16.91
16.32
Operating Profit (PBDIT) excl Other Income
2.9
4.1
0.5
-1.9
1.7000000000000002
2.5
4.6000000000000005
Other Income
4.28
-0.06
0.20
-1.95
0.84
1.35
0.65
Operating Profit (PBDIT)
-1.28
4.05
0.46
-1.89
1.67
2.47
3.59
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit (PBDT)
11.99
13.15
9.08
7.72
11.07
11.42
12.31
Depreciation
0.51
0.48
0.29
0.27
0.29
0.38
0.34
Profit Before Tax
3.00
4.00
0.66
-3.84
2.51
3.82
4.24
Tax
0.16
1.23
0.15
-0.86
0.46
1.06
1.65
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
2.85
2.77
0.49
-2.96
2.03
2.76
2.58
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
2.85
2.77
0.49
-2.96
2.03
2.76
2.58
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.01
-0.01
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
2.85
2.77
0.50
-2.97
2.03
2.76
2.58
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
46.67
45.35
43.66
42.49
45.78
44.56
45.18
Earnings per share (EPS)
0.09
0.09
0.02
-0.1
0.06
0.09
0.08
Diluted Earnings per share
0.09
0.09
0.02
-0.1
0.06
0.09
0.08
Operating Profit Margin (Excl OI)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Gross Profit Margin
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
PAT Margin
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Quarterly Analysis Highlights - YoY
Net Sales
YoY Growth in quarter ended Feb 2010 is 17.01% vs 1.04% in Feb 2009
Consolidate Net Profit
YoY Growth in quarter ended Feb 2010 is 40.00% vs 11.11% in Feb 2009
Operating Profit (PBDIT) excl Other Income
YoY Growth in quarter ended Feb 2010 is -800.00% vs -63.64% in Feb 2009
Interest
No Interest in the last few periods
Operating Profit Margin (Excl OI)
YoY Growth in quarter ended Feb 2010 has improved from Feb 2009
Compare Quarterly Results Of TROPHY GAMES Development A/S With
Figures in Million
Consolidate Quarterly Results
Change(DKK)
Change(%)
Net Sales
22.70
15.05
7.65
50.83%
Other Operating Income
0.00
0.00
0.00
Total Operating income
22.70
15.05
7.65
50.83%
Raw Material Cost
10.70
25.69
-14.99
-58.35%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
18.05
-18.05
-100.00%
Power Cost
0
0
0.00
Manufacturing Expenses
0
1.36
-1.36
-100.00%
Selling and Distribution Expenses
7.62
0.00
7.62
Other Expenses
0.15
-1.94
2.09
107.73%
Total Expenditure (Excl Depreciation)
19.78
25.69
-5.91
-23.01%
Operating Profit (PBDIT) excl Other Income
2.92
-10.64
13.56
127.44%
Other Income
4.28
0.18
4.10
2,277.78%
Operating Profit (PBDIT)
-1.28
-6.77
5.49
81.09%
Interest
0.00
1.36
-1.36
-100.00%
Exceptional Items
0
0.00
0.00
Gross Profit (PBDT)
11.99
-10.64
22.63
212.69%
Depreciation
0.51
3.69
-3.18
-86.18%
Profit Before Tax
3.00
-11.82
14.82
125.38%
Tax
0.16
-0.29
0.45
155.17%
Provisions and contingencies
0
0
0.00
Profit After Tax
2.85
-11.53
14.38
124.72%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
2.85
-11.53
14.38
124.72%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
2.85
-11.53
14.38
124.72%
Equity Capital
0
0
0.00
Face Value
0.00
0.02
0.00
Reserves
46.67
-47.08
93.75
199.13%
Earnings per share (EPS)
0.09
-0.12
0.21
175.00%
Diluted Earnings per share
0.09
-0.12
0.21
175.00%
Operating Profit Margin (Excl OI)
0%
-70.72%
0.00
70.72%
Gross Profit Margin
0%
-54.05%
0.00
54.05%
PAT Margin
0%
-76.65%
0.00
76.65%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Quarterly - Net Sales
Net Sales 2.27 Million
in Feb 2010Figures in Million
QoQ Growth in quarter ended Feb 2010 is -10.28% vs 43.75% in Nov 2009
YoY Growth in quarter ended Feb 2010 is 17.01% vs 1.04% in Feb 2009
Quarterly - Consolidate Net Profit
Consolidate Net Profit 0.28 Million
in Feb 2010Figures in Million
QoQ Growth in quarter ended Feb 2010 is 0.00% vs 460.00% in Nov 2009
YoY Growth in quarter ended Feb 2010 is 40.00% vs 11.11% in Feb 2009
Quarterly - Operating Profit (PBDIT)
Operating Profit (PBDIT) -0.56 Million
in Feb 2010Figures in Million
QoQ Growth in quarter ended Feb 2010 is -236.59% vs 1,266.67% in Nov 2009
YoY Growth in quarter ended Feb 2010 is -800.00% vs -63.64% in Feb 2009
Quarterly - Interest
No Interest in the last few periods
Quarterly - Operating Profit Margin (Excl OI)
No Operating Profit Margin (Excl OI) in the last few periods
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
