[TRIVE] QoQ Cumulative Quarter Result on 28-Feb-2006 [#2]

Announcement Date
20-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 15,822 32,353 23,886 15,626 0 0 0 -
PBT 4,102 6,389 3,977 2,627 0 0 0 -
Tax 0 -489 0 0 0 0 0 -
NP 4,102 5,900 3,977 2,627 0 0 0 -
-
NP to SH 4,102 5,900 3,977 2,627 0 0 0 -
-
Tax Rate 0.00% 7.65% 0.00% 0.00% - - - -
Total Cost 11,720 26,453 19,909 12,999 0 0 0 -
-
Net Worth 35,127 26,559 23,080 14,685 0 0 0 -
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 35,127 26,559 23,080 14,685 0 0 0 -
NOSH 113,314 94,855 88,772 81,583 0 0 0 -
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 25.93% 18.24% 16.65% 16.81% 0.00% 0.00% 0.00% -
ROE 11.68% 22.21% 17.23% 17.89% 0.00% 0.00% 0.00% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 13.96 34.11 26.91 19.15 0.00 0.00 0.00 -
EPS 3.62 6.22 4.48 3.22 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.26 0.18 0.00 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 81,783
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 1.25 2.56 1.89 1.24 0.00 0.00 0.00 -
EPS 0.32 0.47 0.31 0.21 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.021 0.0183 0.0116 0.00 0.15 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 - - - - -
Price 0.36 0.21 0.18 0.00 0.00 0.00 0.00 -
P/RPS 2.58 0.62 0.67 0.00 0.00 0.00 0.00 -
P/EPS 9.94 3.38 4.02 0.00 0.00 0.00 0.00 -
EY 10.06 29.62 24.89 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.75 0.69 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 15/12/06 09/10/06 31/07/06 20/04/06 - - - -
Price 0.39 0.27 0.20 0.14 0.00 0.00 0.00 -
P/RPS 2.79 0.79 0.74 0.73 0.00 0.00 0.00 -
P/EPS 10.77 4.34 4.46 4.35 0.00 0.00 0.00 -
EY 9.28 23.04 22.40 23.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.96 0.77 0.78 0.00 0.00 0.00 -

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