[TRIVE] QoQ Annualized Quarter Result on 28-Feb-2014 [#4]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- -56.21%
YoY- 82.75%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
Revenue 2,200 15,374 7,386 5,005 5,458 3,242 2,788 -21.09%
PBT -11,072 -11,675 -4,840 7,227 -6,218 -11,154 -8,852 25.07%
Tax 0 0 0 -14,454 0 0 0 -
NP -11,072 -11,675 -4,840 -7,227 -6,218 -11,154 -8,852 25.07%
-
NP to SH -11,072 -11,674 -4,840 -9,713 -6,218 -11,154 -8,852 25.07%
-
Tax Rate - - - 200.00% - - - -
Total Cost 13,272 27,049 12,226 12,232 11,676 14,397 11,640 14.02%
-
Net Worth 46,133 42,971 0 57,917 0 42,538 0 -
Dividend
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
Net Worth 46,133 42,971 0 57,917 0 42,538 0 -
NOSH 768,888 716,196 986,853 94,946 706,590 708,983 713,870 7.70%
Ratio Analysis
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
NP Margin -503.27% -75.94% -65.52% -144.40% -113.92% -344.00% -317.50% -
ROE -24.00% -27.17% 0.00% -16.77% 0.00% -26.22% 0.00% -
Per Share
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
RPS 0.29 2.15 0.75 5.27 0.77 0.46 0.39 -25.64%
EPS -1.44 -1.63 -0.68 -10.23 -0.88 -1.57 -1.24 16.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.00 0.61 0.00 0.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 48,509
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
RPS 0.17 1.22 0.58 0.40 0.43 0.26 0.22 -22.72%
EPS -0.88 -0.92 -0.38 -0.77 -0.49 -0.88 -0.70 25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.034 0.00 0.0458 0.00 0.0337 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
Date 31/10/14 31/07/14 30/04/14 28/02/14 30/01/14 29/11/13 31/10/13 -
Price 0.075 0.075 0.105 0.09 0.065 0.07 0.075 -
P/RPS 26.21 3.49 14.03 1.71 8.41 15.30 19.20 36.51%
P/EPS -5.21 -4.60 -21.41 -0.88 -7.39 -4.45 -6.05 -13.88%
EY -19.20 -21.73 -4.67 -113.67 -13.54 -22.48 -16.53 16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 0.00 0.15 0.00 1.17 0.00 -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 CAGR
Date 31/12/14 30/09/14 30/06/14 22/04/14 - 27/01/14 - -
Price 0.055 0.08 0.065 0.11 0.00 0.06 0.00 -
P/RPS 19.22 3.73 8.68 2.09 0.00 13.12 0.00 -
P/EPS -3.82 -4.91 -13.25 -1.08 0.00 -3.81 0.00 -
EY -26.18 -20.38 -7.55 -93.00 0.00 -26.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.33 0.00 0.18 0.00 1.00 0.00 -

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 ⃤ & 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