[TRIVE] QoQ Annualized Quarter Result on 31-Jan-2021 [#2]

Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- -23.13%
YoY- -91.33%
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 11,172 9,845 8,277 8,040 7,020 4,534 3,768 105.97%
PBT -3,316 -58,815 -10,413 -8,856 -6,048 -5,460 -5,322 -26.98%
Tax 0 -84 0 0 0 -18 -25 -
NP -3,316 -58,899 -10,413 -8,856 -6,048 -5,478 -5,348 -27.22%
-
NP to SH -3,316 -56,958 -7,825 -6,708 -5,448 -4,611 -4,206 -14.62%
-
Tax Rate - - - - - - - -
Total Cost 14,488 68,744 18,690 16,896 13,068 10,012 9,116 36.07%
-
Net Worth 94,771 238,474 344,613 75,216 75,216 51,929 48,476 56.15%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 94,771 238,474 344,613 75,216 75,216 51,929 48,476 56.15%
NOSH 1,053,018 1,053,018 1,053,018 1,053,033 3,760,834 3,760,832 2,746,490 -47.13%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin -29.68% -598.26% -125.81% -110.15% -86.15% -120.82% -141.93% -
ROE -3.50% -23.88% -2.27% -8.92% -7.24% -8.88% -8.68% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 1.06 0.37 0.36 0.21 0.19 0.17 0.16 251.52%
EPS -0.32 -2.15 -0.35 -0.18 -0.16 -0.18 -0.17 52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.15 0.02 0.02 0.02 0.02 171.82%
Adjusted Per Share Value based on latest NOSH - 1,053,033
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 0.93 0.82 0.69 0.67 0.58 0.38 0.31 107.59%
EPS -0.28 -4.73 -0.65 -0.56 -0.45 -0.38 -0.35 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.1979 0.286 0.0624 0.0624 0.0431 0.0402 56.17%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.065 0.055 0.085 0.16 0.01 0.015 0.01 -
P/RPS 6.13 14.80 23.59 74.84 5.36 8.59 6.43 -3.12%
P/EPS -20.64 -2.56 -24.95 -89.70 -6.90 -8.45 -5.76 133.62%
EY -4.84 -39.08 -4.01 -1.11 -14.49 -11.84 -17.36 -57.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.57 8.00 0.50 0.75 0.50 27.43%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 21/12/21 30/09/21 23/07/21 24/03/21 23/12/20 13/10/20 24/06/20 -
Price 0.03 0.06 0.065 0.11 0.29 0.01 0.01 -
P/RPS 2.83 16.15 18.04 51.45 155.36 5.73 6.43 -42.05%
P/EPS -9.53 -2.79 -19.08 -61.67 -200.19 -5.63 -5.76 39.75%
EY -10.50 -35.83 -5.24 -1.62 -0.50 -17.76 -17.36 -28.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.67 0.43 5.50 14.50 0.50 0.50 -24.13%

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