[TRIVE] QoQ Annualized Quarter Result on 30-Apr-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013
Profit Trend
QoQ- 1.06%
YoY- 1.06%
View:
Show?
Annualized Quarter Result
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 290 9,024 540 45,200 72,365 61,945 48,223 -99.39%
PBT -9,552 -38,825 -7,820 -55,822 -56,725 -17,436 -8,391 13.83%
Tax 0 788 0 101 409 348 406 -
NP -9,552 -38,037 -7,820 -55,720 -56,316 -17,088 -7,985 19.62%
-
NP to SH -10,684 -59,018 -7,820 -55,720 -56,316 -17,088 -7,985 33.80%
-
Tax Rate - - - - - - - -
Total Cost 9,842 47,061 8,360 100,920 128,681 79,034 56,208 -82.49%
-
Net Worth 54,194 75,664 36,986 0 49,461 91,908 49,602 9.25%
Dividend
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 54,194 75,664 36,986 0 49,461 91,908 49,602 9.25%
NOSH 774,202 1,080,915 528,378 706,011 706,599 706,985 708,602 9.25%
Ratio Analysis
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -3,293.79% -421.51% -1,448.15% -123.27% -77.82% -27.59% -16.56% -
ROE -19.71% -78.00% -21.14% 0.00% -113.86% -18.59% -16.10% -
Per Share
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 0.04 0.83 0.10 6.40 10.24 8.76 6.81 -99.41%
EPS -1.38 -5.46 -1.48 -7.89 -7.97 -2.42 -1.13 22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.00 0.07 0.13 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 705,555
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 0.02 0.75 0.04 3.75 6.01 5.14 4.00 -99.50%
EPS -0.89 -4.90 -0.65 -4.62 -4.67 -1.42 -0.66 34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0628 0.0307 0.00 0.041 0.0763 0.0412 9.22%
Price Multiplier on Financial Quarter End Date
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 30/08/12 -
Price 0.07 0.05 0.06 0.045 0.045 0.08 0.13 -
P/RPS 186.88 5.99 58.71 0.70 0.44 0.91 1.91 9684.29%
P/EPS -5.07 -0.92 -4.05 -0.57 -0.56 -3.31 -11.54 -56.06%
EY -19.71 -109.20 -24.67 -175.38 -177.11 -30.21 -8.67 127.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.71 0.86 0.00 0.64 0.62 1.86 -46.23%
Price Multiplier on Announcement Date
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Date 31/10/13 - 31/07/13 - 30/04/13 31/01/13 31/10/12 -
Price 0.075 0.00 0.05 0.00 0.045 0.055 0.10 -
P/RPS 200.22 0.00 48.92 0.00 0.44 0.63 1.47 13520.40%
P/EPS -5.43 0.00 -3.38 0.00 -0.56 -2.28 -8.87 -38.78%
EY -18.40 0.00 -29.60 0.00 -177.11 -43.95 -11.27 63.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 0.71 0.00 0.64 0.42 1.43 -25.17%

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