[TRIVE] QoQ Annualized Quarter Result on 31-Jul-2020 [#4]

Announcement Date
13-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- -9.61%
YoY- 15.56%
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 8,277 8,040 7,020 4,534 3,768 4,132 4,544 49.20%
PBT -10,413 -8,856 -6,048 -5,460 -5,322 -3,260 -3,872 93.50%
Tax 0 0 0 -18 -25 0 0 -
NP -10,413 -8,856 -6,048 -5,478 -5,348 -3,260 -3,872 93.50%
-
NP to SH -7,825 -6,708 -5,448 -4,611 -4,206 -3,506 -3,872 59.91%
-
Tax Rate - - - - - - - -
Total Cost 18,690 16,896 13,068 10,012 9,116 7,392 8,416 70.29%
-
Net Worth 344,613 75,216 75,216 51,929 48,476 70,902 63,395 209.47%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 344,613 75,216 75,216 51,929 48,476 70,902 63,395 209.47%
NOSH 1,053,018 1,053,033 3,760,834 3,760,832 2,746,490 2,446,490 2,346,490 -41.41%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -125.81% -110.15% -86.15% -120.82% -141.93% -78.90% -85.21% -
ROE -2.27% -8.92% -7.24% -8.88% -8.68% -4.94% -6.11% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 0.36 0.21 0.19 0.17 0.16 0.17 0.22 38.90%
EPS -0.35 -0.18 -0.16 -0.18 -0.17 -0.14 -0.20 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.02 0.02 0.02 0.02 0.03 0.03 192.68%
Adjusted Per Share Value based on latest NOSH - 3,760,832
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 0.66 0.64 0.56 0.36 0.30 0.33 0.36 49.84%
EPS -0.62 -0.53 -0.43 -0.36 -0.33 -0.28 -0.31 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.0595 0.0595 0.0411 0.0384 0.0561 0.0502 209.33%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.085 0.16 0.01 0.015 0.01 0.01 0.015 -
P/RPS 23.59 74.84 5.36 8.59 6.43 5.72 6.98 125.37%
P/EPS -24.95 -89.70 -6.90 -8.45 -5.76 -6.74 -8.19 110.29%
EY -4.01 -1.11 -14.49 -11.84 -17.36 -14.83 -12.22 -52.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 8.00 0.50 0.75 0.50 0.33 0.50 9.13%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/07/21 24/03/21 23/12/20 13/10/20 24/06/20 27/03/20 27/03/20 -
Price 0.065 0.11 0.29 0.01 0.01 0.01 0.01 -
P/RPS 18.04 51.45 155.36 5.73 6.43 5.72 4.65 147.10%
P/EPS -19.08 -61.67 -200.19 -5.63 -5.76 -6.74 -5.46 130.45%
EY -5.24 -1.62 -0.50 -17.76 -17.36 -14.83 -18.32 -56.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 5.50 14.50 0.50 0.50 0.33 0.33 19.31%

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