Highlights

[TRIVE] YoY Quarter Result on 2020-07-31 [#4]

Stock [TRIVE]: TRIVE PROPERTY GROUP BHD
Announcement Date 13-Oct-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend QoQ -     -3.85%    YoY -     53.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 CAGR
Revenue 1,708 465 465 1,268 1,512 2,573 16,277 -22.33%
  YoY % 267.31% 0.00% -63.33% -16.14% -41.24% -84.19% -
  Horiz. % 10.49% 2.86% 2.86% 7.79% 9.29% 15.81% 100.00%
PBT -1,468 -3,145 -5,718 3,148 -18,522 1,139 1,421 -
  YoY % 53.32% 45.00% -281.64% 117.00% -1,726.16% -19.85% -
  Horiz. % -103.31% -221.32% -402.39% 221.53% -1,303.45% 80.15% 100.00%
Tax 1 0 0 0 0 0 -128 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.78% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -1,467 -3,145 -5,718 3,148 -18,522 1,139 1,293 -
  YoY % 53.35% 45.00% -281.64% 117.00% -1,726.16% -11.91% -
  Horiz. % -113.46% -243.23% -442.23% 243.46% -1,432.48% 88.09% 100.00%
NP to SH -1,456 -3,140 -5,718 3,148 -18,522 -781 1,293 -
  YoY % 53.63% 45.09% -281.64% 117.00% -2,271.57% -160.40% -
  Horiz. % -112.61% -242.85% -442.23% 243.46% -1,432.48% -60.40% 100.00%
Tax Rate - % - % - % - % - % - % 9.01 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,175 3,610 6,183 -1,880 20,034 1,434 14,984 -15.96%
  YoY % -12.05% -41.61% 428.88% -109.38% 1,297.07% -90.43% -
  Horiz. % 21.19% 24.09% 41.26% -12.55% 133.70% 9.57% 100.00%
Net Worth 51,929 67,036 73,737 47,868 29,714 29,590 102,078 -7.29%
  YoY % -22.54% -9.09% 54.04% 61.10% 0.42% -71.01% -
  Horiz. % 50.87% 65.67% 72.24% 46.89% 29.11% 28.99% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 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
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 CAGR
Net Worth 51,929 67,036 73,737 47,868 29,714 29,590 102,078 -7.29%
  YoY % -22.54% -9.09% 54.04% 61.10% 0.42% -71.01% -
  Horiz. % 50.87% 65.67% 72.24% 46.89% 29.11% 28.99% 100.00%
NOSH 2,596,478 2,234,558 2,457,908 1,196,716 990,481 48,509 680,526 16.19%
  YoY % 16.20% -9.09% 105.39% 20.82% 1,941.84% -92.87% -
  Horiz. % 381.54% 328.36% 361.18% 175.85% 145.55% 7.13% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 CAGR
NP Margin -85.89 % -676.34 % -1,229.68 % 248.26 % -1,225.00 % 44.27 % 7.94 % -
  YoY % 87.30% 45.00% -595.32% 120.27% -2,867.11% 457.56% -
  Horiz. % -1,081.74% -8,518.14% -15,487.15% 3,126.70% -15,428.21% 557.56% 100.00%
ROE -2.80 % -4.68 % -7.75 % 6.58 % -62.33 % -2.64 % 1.27 % -
  YoY % 40.17% 39.61% -217.78% 110.56% -2,260.98% -307.87% -
  Horiz. % -220.47% -368.50% -610.24% 518.11% -4,907.87% -207.87% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 CAGR
RPS 0.07 0.02 0.02 0.11 0.15 5.30 2.39 -32.68%
  YoY % 250.00% 0.00% -81.82% -26.67% -97.17% 121.76% -
  Horiz. % 2.93% 0.84% 0.84% 4.60% 6.28% 221.76% 100.00%
EPS -0.06 -0.14 -0.23 0.26 -1.87 1.61 0.19 -
  YoY % 57.14% 39.13% -188.46% 113.90% -216.15% 747.37% -
  Horiz. % -31.58% -73.68% -121.05% 136.84% -984.21% 847.37% 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 0.0200 0.0300 0.0300 0.0400 0.0300 0.6100 0.1500 -20.21%
  YoY % -33.33% 0.00% -25.00% 33.33% -95.08% 306.67% -
  Horiz. % 13.33% 20.00% 20.00% 26.67% 20.00% 406.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,760,834
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 CAGR
RPS 0.05 0.01 0.01 0.03 0.04 0.07 0.43 -21.43%
  YoY % 400.00% 0.00% -66.67% -25.00% -42.86% -83.72% -
  Horiz. % 11.63% 2.33% 2.33% 6.98% 9.30% 16.28% 100.00%
EPS -0.04 -0.08 -0.15 0.08 -0.49 -0.02 0.03 -
  YoY % 50.00% 46.67% -287.50% 116.33% -2,350.00% -166.67% -
  Horiz. % -133.33% -266.67% -500.00% 266.67% -1,633.33% -66.67% 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 0.0138 0.0178 0.0196 0.0127 0.0079 0.0079 0.0271 -7.28%
  YoY % -22.47% -9.18% 54.33% 60.76% 0.00% -70.85% -
  Horiz. % 50.92% 65.68% 72.32% 46.86% 29.15% 29.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 CAGR
Date 30/07/20 31/07/19 31/07/18 31/01/17 29/01/16 28/02/14 29/08/11 -
Price 0.0150 0.0150 0.0250 0.0900 0.0400 0.0900 0.1100 -
P/RPS 22.80 72.08 132.15 84.94 26.20 1.70 4.60 19.65%
  YoY % -68.37% -45.46% 55.58% 224.20% 1,441.18% -63.04% -
  Horiz. % 495.65% 1,566.96% 2,872.83% 1,846.52% 569.57% 36.96% 100.00%
P/EPS -26.75 -10.67 -10.75 34.21 -2.14 -5.59 57.89 -
  YoY % -150.70% 0.74% -131.42% 1,698.60% 61.72% -109.66% -
  Horiz. % -46.21% -18.43% -18.57% 59.09% -3.70% -9.66% 100.00%
EY -3.74 -9.37 -9.31 2.92 -46.75 -17.89 1.73 -
  YoY % 60.09% -0.64% -418.84% 106.25% -161.32% -1,134.10% -
  Horiz. % -216.18% -541.62% -538.15% 168.79% -2,702.31% -1,034.10% 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 0.75 0.50 0.83 2.25 1.33 0.15 0.73 0.30%
  YoY % 50.00% -39.76% -63.11% 69.17% 786.67% -79.45% -
  Horiz. % 102.74% 68.49% 113.70% 308.22% 182.19% 20.55% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 CAGR
Date 13/10/20 30/09/19 28/09/18 29/03/17 25/03/16 22/04/14 28/10/11 -
Price 0.0100 0.0150 0.0200 0.2050 0.0400 0.1100 0.1500 -
P/RPS 15.20 72.08 105.72 193.48 26.20 2.07 6.27 10.43%
  YoY % -78.91% -31.82% -45.36% 638.47% 1,165.70% -66.99% -
  Horiz. % 242.42% 1,149.60% 1,686.12% 3,085.81% 417.86% 33.01% 100.00%
P/EPS -17.83 -10.67 -8.60 77.93 -2.14 -6.83 78.95 -
  YoY % -67.10% -24.07% -111.04% 3,741.59% 68.67% -108.65% -
  Horiz. % -22.58% -13.51% -10.89% 98.71% -2.71% -8.65% 100.00%
EY -5.61 -9.37 -11.63 1.28 -46.75 -14.64 1.27 -
  YoY % 40.13% 19.43% -1,008.59% 102.74% -219.33% -1,252.76% -
  Horiz. % -441.73% -737.80% -915.75% 100.79% -3,681.10% -1,152.76% 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 0.50 0.67 5.13 1.33 0.18 1.00 -7.47%
  YoY % 0.00% -25.37% -86.94% 285.71% 638.89% -82.00% -
  Horiz. % 50.00% 50.00% 67.00% 513.00% 133.00% 18.00% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS