[TRIVE] QoQ Annualized Quarter Result on 30-Nov-2010 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
24-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -52.8%
YoY- -66.39%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 57,995 55,624 52,176 54,716 74,026 78,457 80,494 -19.58%
PBT 4,050 3,708 3,060 4,568 9,885 12,656 12,882 -53.66%
Tax -304 0 0 0 -207 0 0 -
NP 3,746 3,708 3,060 4,568 9,678 12,656 12,882 -56.00%
-
NP to SH 3,746 3,708 3,060 4,568 9,678 12,656 12,882 -56.00%
-
Tax Rate 7.51% 0.00% 0.00% 0.00% 2.09% 0.00% 0.00% -
Total Cost 54,249 51,916 49,116 50,148 64,348 65,801 67,612 -13.61%
-
Net Worth 101,849 101,743 104,318 100,764 102,232 102,431 94,920 4.79%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 101,849 101,743 104,318 100,764 102,232 102,431 94,920 4.79%
NOSH 678,999 678,292 695,454 671,764 681,549 682,877 678,000 0.09%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 6.46% 6.67% 5.86% 8.35% 13.07% 16.13% 16.00% -
ROE 3.68% 3.64% 2.93% 4.53% 9.47% 12.36% 13.57% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 8.54 8.20 7.50 8.15 10.86 11.49 11.87 -19.65%
EPS 0.55 0.55 0.44 0.68 1.42 1.85 1.90 -56.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.14 4.69%
Adjusted Per Share Value based on latest NOSH - 671,764
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 4.59 4.40 4.13 4.33 5.86 6.21 6.37 -19.57%
EPS 0.30 0.29 0.24 0.36 0.77 1.00 1.02 -55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0805 0.0826 0.0797 0.0809 0.0811 0.0751 4.81%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.11 0.16 0.27 0.22 0.28 0.29 0.49 -
P/RPS 1.29 1.95 3.60 2.70 2.58 2.52 4.13 -53.86%
P/EPS 19.94 29.27 61.36 32.35 19.72 15.65 25.79 -15.72%
EY 5.02 3.42 1.63 3.09 5.07 6.39 3.88 18.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.07 1.80 1.47 1.87 1.93 3.50 -64.72%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 28/10/11 28/07/11 28/04/11 24/01/11 29/10/10 27/07/10 23/04/10 -
Price 0.15 0.15 0.24 0.32 0.28 0.31 0.42 -
P/RPS 1.76 1.83 3.20 3.93 2.58 2.70 3.54 -37.16%
P/EPS 27.19 27.44 54.55 47.06 19.72 16.73 22.11 14.74%
EY 3.68 3.64 1.83 2.13 5.07 5.98 4.52 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.60 2.13 1.87 2.07 3.00 -51.82%

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