[TRIVE] QoQ Annualized Quarter Result on 30-Apr-2017

Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017
Profit Trend
QoQ- -54.54%
YoY- 132.95%
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 3,162 3,596 5,280 7,440 3,165 2,529 3,196 -0.70%
PBT -5,248 -3,321 608 912 2,006 -1,522 -1,676 113.58%
Tax 0 0 0 0 0 0 0 -
NP -5,248 -3,321 608 912 2,006 -1,522 -1,676 113.58%
-
NP to SH -5,248 -3,321 608 912 2,006 -1,522 -1,676 113.58%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 8,410 6,917 4,672 6,528 1,159 4,051 4,872 43.75%
-
Net Worth 66,884 53,507 60,799 53,463 47,868 34,259 35,914 51.19%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 66,884 53,507 60,799 53,463 47,868 34,259 35,914 51.19%
NOSH 1,868,173 1,346,448 1,520,000 1,336,591 1,336,591 1,141,999 1,197,142 34.42%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -165.97% -92.36% 11.52% 12.26% 63.38% -60.20% -52.44% -
ROE -7.85% -6.21% 1.00% 1.71% 4.19% -4.44% -4.67% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.24 0.27 0.35 0.56 0.26 0.22 0.27 -7.53%
EPS -0.39 -0.25 0.04 0.08 0.17 -0.13 -0.14 97.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.04 0.04 0.04 0.03 0.03 40.44%
Adjusted Per Share Value based on latest NOSH - 1,336,591
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.25 0.28 0.42 0.59 0.25 0.20 0.25 0.00%
EPS -0.42 -0.26 0.05 0.07 0.16 -0.12 -0.13 118.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0423 0.0481 0.0423 0.0379 0.0271 0.0284 51.21%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.045 0.135 0.105 0.155 0.09 0.09 0.08 -
P/RPS 19.04 50.22 30.23 27.85 34.03 40.64 29.97 -26.03%
P/EPS -11.47 -54.37 262.50 227.16 53.69 -67.50 -57.14 -65.61%
EY -8.72 -1.84 0.38 0.44 1.86 -1.48 -1.75 190.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 3.38 2.63 3.88 2.25 3.00 2.67 -51.46%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 28/12/17 27/09/17 29/06/17 29/03/17 23/12/16 22/09/16 -
Price 0.03 0.045 0.165 0.13 0.205 0.09 0.085 -
P/RPS 12.69 16.74 47.50 23.35 77.51 40.64 31.84 -45.75%
P/EPS -7.65 -18.12 412.50 190.52 122.30 -67.50 -60.71 -74.77%
EY -13.08 -5.52 0.24 0.52 0.82 -1.48 -1.65 296.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.13 4.13 3.25 5.13 3.00 2.83 -64.34%

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