[TRIVE] QoQ Cumulative Quarter Result on 30-Apr-2013

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013
Profit Trend
QoQ- -7.19%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 145 9,024 135 48,967 72,365 72,270 48,223 -99.69%
PBT -4,776 -38,825 -1,955 -60,474 -56,725 -20,343 -8,391 -43.08%
Tax 0 788 0 110 409 406 406 -
NP -4,776 -38,037 -1,955 -60,364 -56,316 -19,937 -7,985 -40.18%
-
NP to SH -5,342 -59,018 -1,955 -60,364 -56,316 -19,937 -7,985 -33.09%
-
Tax Rate - - - - - - - -
Total Cost 4,921 47,061 2,090 109,331 128,681 92,207 56,208 -91.24%
-
Net Worth 54,194 75,664 36,986 0 49,461 91,908 49,602 9.25%
Dividend
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 54,194 75,664 36,986 0 49,461 91,908 49,602 9.25%
NOSH 774,202 1,080,915 528,378 706,011 706,599 706,985 708,602 9.25%
Ratio Analysis
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -3,293.79% -421.51% -1,448.15% -123.27% -77.82% -27.59% -16.56% -
ROE -9.86% -78.00% -5.29% 0.00% -113.86% -21.69% -16.10% -
Per Share
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 0.02 0.83 0.03 6.94 10.24 10.22 6.81 -99.70%
EPS -0.69 -5.46 -0.37 -8.55 -7.97 -2.82 -1.13 -38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.00 0.07 0.13 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 705,555
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 0.01 0.71 0.01 3.88 5.73 5.72 3.82 -99.73%
EPS -0.42 -4.67 -0.15 -4.78 -4.46 -1.58 -0.63 -33.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0599 0.0293 0.00 0.0391 0.0727 0.0393 9.16%
Price Multiplier on Financial Quarter End Date
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 30/08/12 -
Price 0.07 0.05 0.06 0.045 0.045 0.08 0.13 -
P/RPS 373.75 5.99 234.83 0.65 0.44 0.78 1.91 19468.06%
P/EPS -10.14 -0.92 -16.22 -0.53 -0.56 -2.84 -11.54 -12.13%
EY -9.86 -109.20 -6.17 -190.00 -177.11 -35.25 -8.67 13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.71 0.86 0.00 0.64 0.62 1.86 -46.23%
Price Multiplier on Announcement Date
31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 CAGR
Date 31/10/13 - 31/07/13 - 30/04/13 31/01/13 31/10/12 -
Price 0.075 0.00 0.05 0.00 0.045 0.055 0.10 -
P/RPS 400.45 0.00 195.70 0.00 0.44 0.54 1.47 27141.49%
P/EPS -10.87 0.00 -13.51 0.00 -0.56 -1.95 -8.87 22.54%
EY -9.20 0.00 -7.40 0.00 -177.11 -51.27 -11.27 -18.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 0.71 0.00 0.64 0.42 1.43 -25.17%

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