[TRIVE] QoQ Annualized Quarter Result on 31-Oct-2016 [#3]

Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 9.15%
YoY- 85.05%
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 5,280 7,440 3,165 2,529 3,196 5,392 35,372 -71.89%
PBT 608 912 2,006 -1,522 -1,676 -2,768 -26,163 -
Tax 0 0 0 0 0 0 0 -
NP 608 912 2,006 -1,522 -1,676 -2,768 -26,163 -
-
NP to SH 608 912 2,006 -1,522 -1,676 -2,768 -26,163 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 4,672 6,528 1,159 4,051 4,872 8,160 61,535 -82.09%
-
Net Worth 60,799 53,463 47,868 34,259 35,914 46,133 28,013 67.71%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 60,799 53,463 47,868 34,259 35,914 46,133 28,013 67.71%
NOSH 1,520,000 1,336,591 1,336,591 1,141,999 1,197,142 1,153,333 933,770 38.41%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 11.52% 12.26% 63.38% -60.20% -52.44% -51.34% -73.97% -
ROE 1.00% 1.71% 4.19% -4.44% -4.67% -6.00% -93.40% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 0.35 0.56 0.26 0.22 0.27 0.47 3.79 -79.59%
EPS 0.04 0.08 0.17 -0.13 -0.14 -0.24 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.03 0.03 0.04 0.03 21.16%
Adjusted Per Share Value based on latest NOSH - 1,013,333
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 0.44 0.62 0.26 0.21 0.27 0.45 2.94 -71.84%
EPS 0.05 0.08 0.17 -0.13 -0.14 -0.23 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0444 0.0397 0.0284 0.0298 0.0383 0.0232 68.03%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.105 0.155 0.09 0.09 0.08 0.035 0.04 -
P/RPS 30.23 27.85 34.03 40.64 29.97 7.49 1.06 835.35%
P/EPS 262.50 227.16 53.69 -67.50 -57.14 -14.58 -1.43 -
EY 0.38 0.44 1.86 -1.48 -1.75 -6.86 -70.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.88 2.25 3.00 2.67 0.88 1.33 57.60%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 29/06/17 29/03/17 23/12/16 22/09/16 29/06/16 25/03/16 -
Price 0.165 0.13 0.205 0.09 0.085 0.075 0.04 -
P/RPS 47.50 23.35 77.51 40.64 31.84 16.04 1.06 1164.53%
P/EPS 412.50 190.52 122.30 -67.50 -60.71 -31.25 -1.43 -
EY 0.24 0.52 0.82 -1.48 -1.65 -3.20 -70.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 3.25 5.13 3.00 2.83 1.88 1.33 112.99%

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