[TRIVE] QoQ Annualized Quarter Result on 28-Feb-2007 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
17-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 2.85%
YoY- 221.2%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 71,612 76,836 69,933 64,974 63,288 32,353 31,848 71.54%
PBT 17,488 19,656 18,086 16,876 16,408 6,389 5,302 121.42%
Tax 0 0 0 0 0 -489 0 -
NP 17,488 19,656 18,086 16,876 16,408 5,900 5,302 121.42%
-
NP to SH 17,488 19,656 18,086 16,876 16,408 5,900 5,302 121.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 7.65% 0.00% -
Total Cost 54,124 57,180 51,846 48,098 46,880 26,453 26,545 60.72%
-
Net Worth 54,366 27,037 45,367 44,231 35,127 26,559 23,080 76.94%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 54,366 27,037 45,367 44,231 35,127 26,559 23,080 76.94%
NOSH 226,528 122,896 113,419 113,413 113,314 94,855 88,772 86.63%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 24.42% 25.58% 25.86% 25.97% 25.93% 18.24% 16.65% -
ROE 32.17% 72.70% 39.87% 38.15% 46.71% 22.21% 22.97% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 31.61 62.52 61.66 57.29 55.85 34.11 35.88 -8.09%
EPS 7.72 8.66 15.95 14.88 14.48 6.22 5.97 18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.40 0.39 0.31 0.28 0.26 -5.19%
Adjusted Per Share Value based on latest NOSH - 113,507
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 5.67 6.08 5.53 5.14 5.01 2.56 2.52 71.62%
EPS 1.38 1.56 1.43 1.34 1.30 0.47 0.42 120.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.043 0.0214 0.0359 0.035 0.0278 0.021 0.0183 76.65%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.59 0.62 0.52 0.50 0.36 0.21 0.18 -
P/RPS 1.87 0.99 0.84 0.87 0.64 0.62 0.50 140.74%
P/EPS 7.64 3.88 3.26 3.36 2.49 3.38 3.01 85.96%
EY 13.08 25.80 30.67 29.76 40.22 29.62 33.19 -46.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.82 1.30 1.28 1.16 0.75 0.69 133.19%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 29/10/07 05/07/07 17/04/07 15/12/06 09/10/06 31/07/06 -
Price 0.88 0.70 0.53 0.50 0.39 0.27 0.20 -
P/RPS 2.78 1.12 0.86 0.87 0.70 0.79 0.56 190.72%
P/EPS 11.40 4.38 3.32 3.36 2.69 4.34 3.35 126.07%
EY 8.77 22.85 30.09 29.76 37.13 23.04 29.87 -55.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.18 1.32 1.28 1.26 0.96 0.77 182.94%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment