[TRIVE] QoQ Annualized Quarter Result on 30-Apr-2015 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 19.95%
YoY- -189.75%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 35,372 45,146 62,896 3,870 2,434 2,200 15,374 74.01%
PBT -26,163 -10,188 -14,610 -14,029 -17,528 -11,072 -11,675 70.99%
Tax 0 0 0 0 0 0 0 -
NP -26,163 -10,188 -14,610 -14,029 -17,528 -11,072 -11,675 70.99%
-
NP to SH -26,163 -10,188 -14,610 -14,024 -17,520 -11,072 -11,674 71.00%
-
Tax Rate - - - - - - - -
Total Cost 61,535 55,334 77,506 17,899 19,962 13,272 27,049 72.71%
-
Net Worth 28,013 45,057 53,680 53,938 54,185 46,133 42,971 -24.75%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 28,013 45,057 53,680 53,938 54,185 46,133 42,971 -24.75%
NOSH 933,770 901,153 894,677 898,974 903,092 768,888 716,196 19.28%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -73.97% -22.57% -23.23% -362.45% -720.13% -503.27% -75.94% -
ROE -93.40% -22.61% -27.22% -26.00% -32.33% -24.00% -27.17% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 3.79 5.01 7.03 0.43 0.27 0.29 2.15 45.77%
EPS -2.62 -1.03 -1.46 -1.56 -1.94 -1.44 -1.63 37.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.06 0.06 0.06 0.06 0.06 -36.92%
Adjusted Per Share Value based on latest NOSH - 878,999
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 2.80 3.57 4.98 0.31 0.19 0.17 1.22 73.73%
EPS -2.07 -0.81 -1.16 -1.11 -1.39 -0.88 -0.92 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0222 0.0357 0.0425 0.0427 0.0429 0.0365 0.034 -24.67%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.04 0.07 0.09 0.09 0.065 0.075 0.075 -
P/RPS 1.06 1.40 1.28 20.90 24.12 26.21 3.49 -54.71%
P/EPS -1.43 -6.19 -5.51 -5.77 -3.35 -5.21 -4.60 -54.01%
EY -70.05 -16.15 -18.14 -17.33 -29.85 -19.20 -21.73 117.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 1.50 1.50 1.08 1.25 1.25 4.21%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 30/12/15 29/09/15 30/06/15 27/03/15 31/12/14 30/09/14 -
Price 0.04 0.05 0.055 0.095 0.105 0.055 0.08 -
P/RPS 1.06 1.00 0.78 22.06 38.96 19.22 3.73 -56.67%
P/EPS -1.43 -4.42 -3.37 -6.09 -5.41 -3.82 -4.91 -55.96%
EY -70.05 -22.61 -29.69 -16.42 -18.48 -26.18 -20.38 127.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.00 0.92 1.58 1.75 0.92 1.33 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