Highlights

[TRIVE] YoY Annualized Quarter Result on 2019-01-31 [#2]

Stock [TRIVE]: TRIVE PROPERTY GROUP BHD
Announcement Date 29-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jan-2019  [#2]
Profit Trend QoQ -     -9.76%    YoY -     38.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
Revenue 4,132 5,580 3,162 3,196 62,896 2,434 5,458 -4.53%
  YoY % -25.95% 76.47% -1.06% -94.92% 2,484.06% -55.40% -
  Horiz. % 75.71% 102.24% 57.93% 58.56% 1,152.36% 44.60% 100.00%
PBT -3,260 -3,240 -5,248 -1,676 -14,610 -17,528 -6,218 -10.20%
  YoY % -0.62% 38.26% -213.13% 88.53% 16.65% -181.89% -
  Horiz. % 52.43% 52.11% 84.40% 26.95% 234.96% 281.89% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -3,260 -3,240 -5,248 -1,676 -14,610 -17,528 -6,218 -10.20%
  YoY % -0.62% 38.26% -213.13% 88.53% 16.65% -181.89% -
  Horiz. % 52.43% 52.11% 84.40% 26.95% 234.96% 281.89% 100.00%
NP to SH -3,506 -3,240 -5,248 -1,676 -14,610 -17,520 -6,218 -9.10%
  YoY % -8.21% 38.26% -213.13% 88.53% 16.61% -181.76% -
  Horiz. % 56.38% 52.11% 84.40% 26.95% 234.96% 281.76% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,392 8,820 8,410 4,872 77,506 19,962 11,676 -7.33%
  YoY % -16.19% 4.88% 72.62% -93.71% 288.27% 70.97% -
  Horiz. % 63.31% 75.54% 72.03% 41.73% 663.81% 170.97% 100.00%
Net Worth 70,902 63,395 66,884 35,914 53,680 54,185 - -
  YoY % 11.84% -5.22% 86.23% -33.10% -0.93% 0.00% -
  Horiz. % 130.85% 117.00% 123.44% 66.28% 99.07% 100.00% -
Dividend
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
Net Worth 70,902 63,395 66,884 35,914 53,680 54,185 - -
  YoY % 11.84% -5.22% 86.23% -33.10% -0.93% 0.00% -
  Horiz. % 130.85% 117.00% 123.44% 66.28% 99.07% 100.00% -
NOSH 2,363,430 2,113,173 1,337,687 1,197,142 894,677 903,092 706,590 22.28%
  YoY % 11.84% 57.97% 11.74% 33.81% -0.93% 27.81% -
  Horiz. % 334.48% 299.07% 189.32% 169.43% 126.62% 127.81% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
NP Margin -78.90 % -58.06 % -165.97 % -52.44 % -23.23 % -720.13 % -113.92 % -5.94%
  YoY % -35.89% 65.02% -216.50% -125.74% 96.77% -532.14% -
  Horiz. % 69.26% 50.97% 145.69% 46.03% 20.39% 632.14% 100.00%
ROE -4.94 % -5.11 % -7.85 % -4.67 % -27.22 % -32.33 % - % -
  YoY % 3.33% 34.90% -68.09% 82.84% 15.81% 0.00% -
  Horiz. % 15.28% 15.81% 24.28% 14.44% 84.19% 100.00% -
Per Share
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
RPS 0.17 0.26 0.24 0.27 7.03 0.27 0.77 -22.25%
  YoY % -34.62% 8.33% -11.11% -96.16% 2,503.70% -64.94% -
  Horiz. % 22.08% 33.77% 31.17% 35.06% 912.99% 35.06% 100.00%
EPS -0.14 -0.16 -0.39 -0.14 -1.46 -1.94 -0.88 -26.38%
  YoY % 12.50% 58.97% -178.57% 90.41% 24.74% -120.45% -
  Horiz. % 15.91% 18.18% 44.32% 15.91% 165.91% 220.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0300 0.0300 0.0500 0.0300 0.0600 0.0600 - -
  YoY % 0.00% -40.00% 66.67% -50.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 83.33% 50.00% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,646,490
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
RPS 0.16 0.21 0.12 0.12 2.38 0.09 0.21 -4.43%
  YoY % -23.81% 75.00% 0.00% -94.96% 2,544.44% -57.14% -
  Horiz. % 76.19% 100.00% 57.14% 57.14% 1,133.33% 42.86% 100.00%
EPS -0.13 -0.12 -0.20 -0.06 -0.55 -0.66 -0.23 -9.07%
  YoY % -8.33% 40.00% -233.33% 89.09% 16.67% -186.96% -
  Horiz. % 56.52% 52.17% 86.96% 26.09% 239.13% 286.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0268 0.0240 0.0253 0.0136 0.0203 0.0205 - -
  YoY % 11.67% -5.14% 86.03% -33.00% -0.98% 0.00% -
  Horiz. % 130.73% 117.07% 123.41% 66.34% 99.02% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 29/07/16 31/07/15 30/01/15 30/01/14 -
Price 0.0100 0.0150 0.0450 0.0800 0.0900 0.0650 0.0650 -
P/RPS 5.72 5.68 19.04 29.97 1.28 24.12 8.41 -6.22%
  YoY % 0.70% -70.17% -36.47% 2,241.41% -94.69% 186.80% -
  Horiz. % 68.01% 67.54% 226.40% 356.36% 15.22% 286.80% 100.00%
P/EPS -6.74 -9.78 -11.47 -57.14 -5.51 -3.35 -7.39 -1.52%
  YoY % 31.08% 14.73% 79.93% -937.02% -64.48% 54.67% -
  Horiz. % 91.20% 132.34% 155.21% 773.21% 74.56% 45.33% 100.00%
EY -14.83 -10.22 -8.72 -1.75 -18.14 -29.85 -13.54 1.53%
  YoY % -45.11% -17.20% -398.29% 90.35% 39.23% -120.46% -
  Horiz. % 109.53% 75.48% 64.40% 12.92% 133.97% 220.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.50 0.90 2.67 1.50 1.08 0.00 -
  YoY % -34.00% -44.44% -66.29% 78.00% 38.89% 0.00% -
  Horiz. % 30.56% 46.30% 83.33% 247.22% 138.89% 100.00% -
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 CAGR
Date 27/03/20 29/03/19 28/03/18 22/09/16 29/09/15 27/03/15 - -
Price 0.0100 0.0150 0.0300 0.0850 0.0550 0.1050 0.0000 -
P/RPS 5.72 5.68 12.69 31.84 0.78 38.96 0.00 -
  YoY % 0.70% -55.24% -60.14% 3,982.05% -98.00% 0.00% -
  Horiz. % 14.68% 14.58% 32.57% 81.72% 2.00% 100.00% -
P/EPS -6.74 -9.78 -7.65 -60.71 -3.37 -5.41 0.00 -
  YoY % 31.08% -27.84% 87.40% -1,701.48% 37.71% 0.00% -
  Horiz. % 124.58% 180.78% 141.40% 1,122.18% 62.29% 100.00% -
EY -14.83 -10.22 -13.08 -1.65 -29.69 -18.48 0.00 -
  YoY % -45.11% 21.87% -692.73% 94.44% -60.66% 0.00% -
  Horiz. % 80.25% 55.30% 70.78% 8.93% 160.66% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.50 0.60 2.83 0.92 1.75 0.00 -
  YoY % -34.00% -16.67% -78.80% 207.61% -47.43% 0.00% -
  Horiz. % 18.86% 28.57% 34.29% 161.71% 52.57% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

431  153  436  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.49+0.04 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.18+0.015 
 VELESTO 0.175+0.015 
 MINETEC 0.185+0.015 
 HSI-H8M 0.495-0.11 
 KNM 0.16+0.015 
 ALAM 0.085+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers