[TRIVE] QoQ Annualized Quarter Result on 31-Oct-2021 [#1]

Announcement Date
21-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 94.18%
YoY- 39.13%
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 9,636 9,154 11,172 9,845 8,277 8,040 7,020 23.58%
PBT 1,957 1,052 -3,316 -58,815 -10,413 -8,856 -6,048 -
Tax 0 0 0 -84 0 0 0 -
NP 1,957 1,052 -3,316 -58,899 -10,413 -8,856 -6,048 -
-
NP to SH 1,957 1,052 -3,316 -56,958 -7,825 -6,708 -5,448 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 7,678 8,102 14,488 68,744 18,690 16,896 13,068 -29.91%
-
Net Worth 101,089 92,340 94,771 238,474 344,613 75,216 75,216 21.85%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 101,089 92,340 94,771 238,474 344,613 75,216 75,216 21.85%
NOSH 1,263,622 1,263,622 1,053,018 1,053,018 1,053,018 1,053,033 3,760,834 -51.76%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 20.31% 11.49% -29.68% -598.26% -125.81% -110.15% -86.15% -
ROE 1.94% 1.14% -3.50% -23.88% -2.27% -8.92% -7.24% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.76 0.79 1.06 0.37 0.36 0.21 0.19 152.62%
EPS 0.17 0.10 -0.32 -2.15 -0.35 -0.18 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.15 0.02 0.02 152.62%
Adjusted Per Share Value based on latest NOSH - 1,053,018
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.76 0.72 0.88 0.78 0.66 0.64 0.56 22.64%
EPS 0.17 0.08 -0.26 -4.51 -0.62 -0.53 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0731 0.075 0.1887 0.2727 0.0595 0.0595 21.88%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.085 0.075 0.065 0.055 0.085 0.16 0.01 -
P/RPS 11.15 9.46 6.13 14.80 23.59 74.84 5.36 63.17%
P/EPS 54.87 82.29 -20.64 -2.56 -24.95 -89.70 -6.90 -
EY 1.82 1.22 -4.84 -39.08 -4.01 -1.11 -14.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.94 0.72 0.61 0.57 8.00 0.50 65.25%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 28/03/22 21/12/21 30/09/21 23/07/21 24/03/21 23/12/20 -
Price 0.055 0.08 0.03 0.06 0.065 0.11 0.29 -
P/RPS 7.21 10.09 2.83 16.15 18.04 51.45 155.36 -87.15%
P/EPS 35.51 87.78 -9.53 -2.79 -19.08 -61.67 -200.19 -
EY 2.82 1.14 -10.50 -35.83 -5.24 -1.62 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 0.33 0.67 0.43 5.50 14.50 -86.94%

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