[TRIVE] QoQ Cumulative Quarter Result on 28-Feb-2010 [#2]

Announcement Date
23-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 89.55%
YoY- -28.32%
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 13,679 74,026 58,843 40,247 21,754 83,080 59,662 -62.50%
PBT 1,142 9,885 9,492 6,441 3,398 20,121 14,847 -81.88%
Tax 0 -207 0 0 0 -105 0 -
NP 1,142 9,678 9,492 6,441 3,398 20,016 14,847 -81.88%
-
NP to SH 1,142 9,678 9,492 6,441 3,398 20,016 14,847 -81.88%
-
Tax Rate 0.00% 2.09% 0.00% 0.00% 0.00% 0.52% 0.00% -
Total Cost 12,537 64,348 49,351 33,806 18,356 63,064 44,815 -57.19%
-
Net Worth 100,764 102,232 102,431 94,920 95,144 29,505 86,266 10.90%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 100,764 102,232 102,431 94,920 95,144 29,505 86,266 10.90%
NOSH 671,764 681,549 682,877 678,000 679,600 226,967 227,018 105.97%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.35% 13.07% 16.13% 16.00% 15.62% 24.09% 24.89% -
ROE 1.13% 9.47% 9.27% 6.79% 3.57% 67.84% 17.21% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 2.04 10.86 8.62 5.94 3.20 36.60 26.28 -81.77%
EPS 0.17 1.42 1.39 0.95 0.50 2.94 6.54 -91.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.13 0.38 -46.15%
Adjusted Per Share Value based on latest NOSH - 676,222
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 1.08 5.86 4.66 3.19 1.72 6.57 4.72 -62.55%
EPS 0.09 0.77 0.75 0.51 0.27 1.58 1.17 -81.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0809 0.0811 0.0751 0.0753 0.0233 0.0683 10.82%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.22 0.28 0.29 0.49 0.51 0.79 0.68 -
P/RPS 10.80 2.58 3.37 8.25 15.93 2.16 2.59 158.84%
P/EPS 129.41 19.72 20.86 51.58 102.00 8.96 10.40 436.15%
EY 0.77 5.07 4.79 1.94 0.98 11.16 9.62 -81.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.87 1.93 3.50 3.64 6.08 1.79 -12.29%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 24/01/11 29/10/10 27/07/10 23/04/10 29/01/10 27/10/09 24/07/09 -
Price 0.32 0.28 0.31 0.42 0.41 0.69 0.77 -
P/RPS 15.71 2.58 3.60 7.08 12.81 1.89 2.93 206.02%
P/EPS 188.24 19.72 22.30 44.21 82.00 7.82 11.77 533.71%
EY 0.53 5.07 4.48 2.26 1.22 12.78 8.49 -84.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.87 2.07 3.00 2.93 5.31 2.03 3.25%

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