[TRIVE] QoQ Annualized Quarter Result on 31-May-2012 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -49.93%
YoY- -62.57%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 72,365 61,945 48,223 58,116 47,066 48,844 57,995 15.91%
PBT -56,725 -17,436 -8,391 1,388 2,792 4,640 4,050 -
Tax 409 348 406 0 0 0 -304 -
NP -56,316 -17,088 -7,985 1,388 2,792 4,640 3,746 -
-
NP to SH -56,316 -17,088 -7,985 1,388 2,772 4,640 3,746 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 7.51% -
Total Cost 128,681 79,034 56,208 56,728 44,274 44,204 54,249 77.95%
-
Net Worth 49,461 91,908 49,602 111,551 105,600 109,176 101,849 -38.24%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 49,461 91,908 49,602 111,551 105,600 109,176 101,849 -38.24%
NOSH 706,599 706,985 708,602 697,199 660,000 682,352 678,999 2.69%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -77.82% -27.59% -16.56% 2.39% 5.93% 9.50% 6.46% -
ROE -113.86% -18.59% -16.10% 1.24% 2.63% 4.25% 3.68% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 10.24 8.76 6.81 8.34 7.13 7.16 8.54 12.87%
EPS -7.97 -2.42 -1.13 0.20 0.42 0.68 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.13 0.07 0.16 0.16 0.16 0.15 -39.86%
Adjusted Per Share Value based on latest NOSH - 693,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 5.73 4.90 3.82 4.60 3.72 3.87 4.59 15.95%
EPS -4.46 -1.35 -0.63 0.11 0.22 0.37 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0727 0.0393 0.0883 0.0836 0.0864 0.0806 -38.28%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.045 0.08 0.13 0.14 0.19 0.16 0.11 -
P/RPS 0.44 0.91 1.91 1.68 1.98 1.73 1.29 -51.21%
P/EPS -0.56 -3.31 -11.54 70.32 30.69 26.72 19.94 -
EY -177.11 -30.21 -8.67 1.42 3.26 3.74 5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 1.86 0.88 0.00 0.00 0.73 -8.40%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 31/01/13 31/10/12 27/07/12 27/04/12 30/01/12 28/10/11 -
Price 0.045 0.055 0.10 0.14 0.16 0.17 0.15 -
P/RPS 0.44 0.63 1.47 1.68 1.67 1.83 1.76 -60.34%
P/EPS -0.56 -2.28 -8.87 70.32 25.84 28.39 27.19 -
EY -177.11 -43.95 -11.27 1.42 3.87 3.52 3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 1.43 0.88 0.00 0.00 1.00 -25.75%

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