Highlights

[TRIVE] YoY 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 -     -16.58%    YoY -     68.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Revenue 1,395 465 250 29,762 667 2,031 10 148.62%
  YoY % 200.00% 86.00% -99.16% 4,362.07% -67.16% 20,210.00% -
  Horiz. % 13,950.00% 4,650.00% 2,500.00% 297,620.00% 6,670.00% 20,310.00% 100.00%
PBT -872 -2,757 -146 -5,547 -5,996 -898 -2,821 -19.47%
  YoY % 68.37% -1,788.36% 97.37% 7.49% -567.71% 68.17% -
  Horiz. % 30.91% 97.73% 5.18% 196.63% 212.55% 31.83% 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 -872 -2,757 -146 -5,547 -5,996 -898 -2,821 -19.47%
  YoY % 68.37% -1,788.36% 97.37% 7.49% -567.71% 68.17% -
  Horiz. % 30.91% 97.73% 5.18% 196.63% 212.55% 31.83% 100.00%
NP to SH -872 -2,757 -146 -5,547 -5,996 -898 -2,759 -19.14%
  YoY % 68.37% -1,788.36% 97.37% 7.49% -567.71% 67.45% -
  Horiz. % 31.61% 99.93% 5.29% 201.05% 217.33% 32.55% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,267 3,222 396 35,309 6,663 2,929 2,831 -4.01%
  YoY % -29.64% 713.64% -98.88% 429.93% 127.48% 3.46% -
  Horiz. % 80.08% 113.81% 13.99% 1,247.23% 235.36% 103.46% 100.00%
Net Worth 63,395 66,884 43,799 53,680 53,695 - 48,282 5.15%
  YoY % -5.22% 52.70% -18.41% -0.03% 0.00% 0.00% -
  Horiz. % 131.30% 138.53% 90.72% 111.18% 111.21% 0.00% 100.00%
Dividend
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 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
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Net Worth 63,395 66,884 43,799 53,680 53,695 - 48,282 5.15%
  YoY % -5.22% 52.70% -18.41% -0.03% 0.00% 0.00% -
  Horiz. % 131.30% 138.53% 90.72% 111.18% 111.21% 0.00% 100.00%
NOSH 2,113,173 1,337,687 1,460,000 894,677 894,925 690,769 689,749 22.94%
  YoY % 57.97% -8.38% 63.19% -0.03% 29.55% 0.15% -
  Horiz. % 306.37% 193.94% 211.67% 129.71% 129.75% 100.15% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
NP Margin -62.51 % -592.90 % -58.40 % -18.64 % -898.95 % -44.21 % -28,210.00 % -67.61%
  YoY % 89.46% -915.24% -213.30% 97.93% -1,933.36% 99.84% -
  Horiz. % 0.22% 2.10% 0.21% 0.07% 3.19% 0.16% 100.00%
ROE -1.38 % -4.12 % -0.33 % -10.33 % -11.17 % - % -5.71 % -23.04%
  YoY % 66.50% -1,148.48% 96.81% 7.52% 0.00% 0.00% -
  Horiz. % 24.17% 72.15% 5.78% 180.91% 195.62% 0.00% 100.00%
Per Share
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
RPS 0.07 0.03 0.02 3.33 0.07 0.29 0.00 -
  YoY % 133.33% 50.00% -99.40% 4,657.14% -75.86% 0.00% -
  Horiz. % 24.14% 10.34% 6.90% 1,148.28% 24.14% 100.00% -
EPS -0.04 -0.21 -0.01 -0.62 -0.67 -0.13 -0.40 -34.60%
  YoY % 80.95% -2,000.00% 98.39% 7.46% -415.38% 67.50% -
  Horiz. % 10.00% 52.50% 2.50% 155.00% 167.50% 32.50% 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 0.0500 0.0300 0.0600 0.0600 - 0.0700 -14.47%
  YoY % -40.00% 66.67% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 71.43% 42.86% 85.71% 85.71% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,346,490
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
RPS 0.06 0.02 0.01 1.27 0.03 0.09 0.00 -
  YoY % 200.00% 100.00% -99.21% 4,133.33% -66.67% 0.00% -
  Horiz. % 66.67% 22.22% 11.11% 1,411.11% 33.33% 100.00% -
EPS -0.04 -0.12 -0.01 -0.24 -0.26 -0.04 -0.12 -18.34%
  YoY % 66.67% -1,100.00% 95.83% 7.69% -550.00% 66.67% -
  Horiz. % 33.33% 100.00% 8.33% 200.00% 216.67% 33.33% 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 0.0270 0.0285 0.0187 0.0229 0.0229 - 0.0206 5.12%
  YoY % -5.26% 52.41% -18.34% 0.00% 0.00% 0.00% -
  Horiz. % 131.07% 138.35% 90.78% 111.17% 111.17% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Date 31/01/19 30/01/18 29/07/16 31/07/15 30/01/15 30/01/14 30/08/13 -
Price 0.0150 0.0450 0.0800 0.0900 0.0650 0.0650 0.0700 -
P/RPS 22.72 129.45 467.20 2.71 87.21 22.11 4,828.25 -62.78%
  YoY % -82.45% -72.29% 17,139.85% -96.89% 294.44% -99.54% -
  Horiz. % 0.47% 2.68% 9.68% 0.06% 1.81% 0.46% 100.00%
P/EPS -36.35 -21.83 -800.00 -14.52 -9.70 -50.00 -17.50 14.43%
  YoY % -66.51% 97.27% -5,409.64% -49.69% 80.60% -185.71% -
  Horiz. % 207.71% 124.74% 4,571.43% 82.97% 55.43% 285.71% 100.00%
EY -2.75 -4.58 -0.13 -6.89 -10.31 -2.00 -5.71 -12.61%
  YoY % 39.96% -3,423.08% 98.11% 33.17% -415.50% 64.97% -
  Horiz. % 48.16% 80.21% 2.28% 120.67% 180.56% 35.03% 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 0.50 0.90 2.67 1.50 1.08 0.00 1.00 -12.00%
  YoY % -44.44% -66.29% 78.00% 38.89% 0.00% 0.00% -
  Horiz. % 50.00% 90.00% 267.00% 150.00% 108.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Date 29/03/19 28/03/18 22/09/16 29/09/15 27/03/15 - 31/10/13 -
Price 0.0150 0.0300 0.0850 0.0550 0.1050 0.0000 0.0750 -
P/RPS 22.72 86.30 496.40 1.65 140.88 0.00 5,173.13 -63.25%
  YoY % -73.67% -82.61% 29,984.85% -98.83% 0.00% 0.00% -
  Horiz. % 0.44% 1.67% 9.60% 0.03% 2.72% 0.00% 100.00%
P/EPS -36.35 -14.56 -850.00 -8.87 -15.67 0.00 -18.75 12.99%
  YoY % -149.66% 98.29% -9,482.86% 43.40% 0.00% 0.00% -
  Horiz. % 193.87% 77.65% 4,533.33% 47.31% 83.57% -0.00% 100.00%
EY -2.75 -6.87 -0.12 -11.27 -6.38 0.00 -5.33 -11.49%
  YoY % 59.97% -5,625.00% 98.94% -76.65% 0.00% 0.00% -
  Horiz. % 51.59% 128.89% 2.25% 211.44% 119.70% -0.00% 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 0.50 0.60 2.83 0.92 1.75 0.00 1.07 -13.09%
  YoY % -16.67% -78.80% 207.61% -47.43% 0.00% 0.00% -
  Horiz. % 46.73% 56.07% 264.49% 85.98% 163.55% 0.00% 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.
 


 

524  212  519  952 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.96+0.29 
 WCT-WE 0.165+0.09 
 EKOVEST-WB 0.465+0.285 
 ARMADA 0.205+0.015 
 ECONBHD 0.715+0.13 
 SAPNRG 0.325+0.015 
 GADANG 0.90+0.185 
 ECONBHD-WA 0.29+0.10 
 GADANG-WB 0.405+0.16 
 IRIS 0.17+0.005 
Partners & Brokers