[TRIVE] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 178.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 76,836 69,933 64,974 63,288 32,353 31,848 31,252 81.86%
PBT 19,656 18,086 16,876 16,408 6,389 5,302 5,254 140.41%
Tax 0 0 0 0 -489 0 0 -
NP 19,656 18,086 16,876 16,408 5,900 5,302 5,254 140.41%
-
NP to SH 19,656 18,086 16,876 16,408 5,900 5,302 5,254 140.41%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 7.65% 0.00% 0.00% -
Total Cost 57,180 51,846 48,098 46,880 26,453 26,545 25,998 68.88%
-
Net Worth 27,037 45,367 44,231 35,127 26,559 23,080 14,685 50.05%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 27,037 45,367 44,231 35,127 26,559 23,080 14,685 50.05%
NOSH 122,896 113,419 113,413 113,314 94,855 88,772 81,583 31.31%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 25.58% 25.86% 25.97% 25.93% 18.24% 16.65% 16.81% -
ROE 72.70% 39.87% 38.15% 46.71% 22.21% 22.97% 35.78% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 62.52 61.66 57.29 55.85 34.11 35.88 38.31 38.48%
EPS 8.66 15.95 14.88 14.48 6.22 5.97 6.44 21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.40 0.39 0.31 0.28 0.26 0.18 14.27%
Adjusted Per Share Value based on latest NOSH - 113,314
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 6.08 5.53 5.14 5.01 2.56 2.52 2.47 82.00%
EPS 1.56 1.43 1.34 1.30 0.47 0.42 0.42 139.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0359 0.035 0.0278 0.021 0.0183 0.0116 50.25%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 - -
Price 0.62 0.52 0.50 0.36 0.21 0.18 0.00 -
P/RPS 0.99 0.84 0.87 0.64 0.62 0.50 0.00 -
P/EPS 3.88 3.26 3.36 2.49 3.38 3.01 0.00 -
EY 25.80 30.67 29.76 40.22 29.62 33.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.30 1.28 1.16 0.75 0.69 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 05/07/07 17/04/07 15/12/06 09/10/06 31/07/06 20/04/06 -
Price 0.70 0.53 0.50 0.39 0.27 0.20 0.14 -
P/RPS 1.12 0.86 0.87 0.70 0.79 0.56 0.37 108.83%
P/EPS 4.38 3.32 3.36 2.69 4.34 3.35 2.17 59.50%
EY 22.85 30.09 29.76 37.13 23.04 29.87 46.00 -37.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.32 1.28 1.26 0.96 0.77 0.78 154.55%

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