Highlights

[TRIVE] YoY Quarter Result on 2015-07-31 [#2]

Stock [TRIVE]: TRIVE PROPERTY GROUP BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     -215.53%    YoY -     -5.42%
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 - 2,546,490
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
RPS 0.05 0.02 0.01 1.17 0.03 0.08 0.00 -
  YoY % 150.00% 100.00% -99.15% 3,800.00% -62.50% 0.00% -
  Horiz. % 62.50% 25.00% 12.50% 1,462.50% 37.50% 100.00% -
EPS -0.03 -0.11 -0.01 -0.22 -0.24 -0.04 -0.11 -21.31%
  YoY % 72.73% -1,000.00% 95.45% 8.33% -500.00% 63.64% -
  Horiz. % 27.27% 100.00% 9.09% 200.00% 218.18% 36.36% 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 0.0249 0.0263 0.0172 0.0211 0.0211 - 0.0190 5.11%
  YoY % -5.32% 52.91% -18.48% 0.00% 0.00% 0.00% -
  Horiz. % 131.05% 138.42% 90.53% 111.05% 111.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+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

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers