[TRIVE] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 113.09%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 21,754 83,080 59,662 37,677 19,475 81,774 58,919 -48.50%
PBT 3,398 20,121 14,847 8,986 4,217 19,977 14,781 -62.43%
Tax 0 -105 0 0 0 86 0 -
NP 3,398 20,016 14,847 8,986 4,217 20,063 14,781 -62.43%
-
NP to SH 3,398 20,016 14,847 8,986 4,217 20,063 14,781 -62.43%
-
Tax Rate 0.00% 0.52% 0.00% 0.00% 0.00% -0.43% 0.00% -
Total Cost 18,356 63,064 44,815 28,691 15,258 61,711 44,138 -44.25%
-
Net Worth 95,144 29,505 86,266 79,421 74,817 70,356 65,844 27.78%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 95,144 29,505 86,266 79,421 74,817 70,356 65,844 27.78%
NOSH 679,600 226,967 227,018 226,919 226,720 226,957 227,050 107.55%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 15.62% 24.09% 24.89% 23.85% 21.65% 24.53% 25.09% -
ROE 3.57% 67.84% 17.21% 11.31% 5.64% 28.52% 22.45% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 3.20 36.60 26.28 16.60 8.59 36.03 25.95 -75.19%
EPS 0.50 2.94 6.54 3.96 1.86 8.84 6.51 -81.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.38 0.35 0.33 0.31 0.29 -38.43%
Adjusted Per Share Value based on latest NOSH - 227,095
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 1.72 6.57 4.72 2.98 1.54 6.47 4.66 -48.51%
EPS 0.27 1.58 1.17 0.71 0.33 1.59 1.17 -62.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0233 0.0683 0.0629 0.0592 0.0557 0.0521 27.80%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.51 0.79 0.68 0.58 0.62 0.65 0.71 -
P/RPS 15.93 2.16 2.59 3.49 7.22 1.80 2.74 222.98%
P/EPS 102.00 8.96 10.40 14.65 33.33 7.35 10.91 343.19%
EY 0.98 11.16 9.62 6.83 3.00 13.60 9.17 -77.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 6.08 1.79 1.66 1.88 2.10 2.45 30.17%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 29/01/10 27/10/09 24/07/09 27/04/09 29/01/09 24/10/08 28/07/08 -
Price 0.41 0.69 0.77 0.50 0.69 0.64 0.63 -
P/RPS 12.81 1.89 2.93 3.01 8.03 1.78 2.43 202.59%
P/EPS 82.00 7.82 11.77 12.63 37.10 7.24 9.68 315.01%
EY 1.22 12.78 8.49 7.92 2.70 13.81 10.33 -75.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 5.31 2.03 1.43 2.09 2.06 2.17 22.14%

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