[TRIVE] QoQ Cumulative Quarter Result on 30-Nov-2009 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -83.02%
YoY- -19.42%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 74,026 58,843 40,247 21,754 83,080 59,662 37,677 56.67%
PBT 9,885 9,492 6,441 3,398 20,121 14,847 8,986 6.54%
Tax -207 0 0 0 -105 0 0 -
NP 9,678 9,492 6,441 3,398 20,016 14,847 8,986 5.05%
-
NP to SH 9,678 9,492 6,441 3,398 20,016 14,847 8,986 5.05%
-
Tax Rate 2.09% 0.00% 0.00% 0.00% 0.52% 0.00% 0.00% -
Total Cost 64,348 49,351 33,806 18,356 63,064 44,815 28,691 71.08%
-
Net Worth 102,232 102,431 94,920 95,144 29,505 86,266 79,421 18.27%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 102,232 102,431 94,920 95,144 29,505 86,266 79,421 18.27%
NOSH 681,549 682,877 678,000 679,600 226,967 227,018 226,919 107.75%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 13.07% 16.13% 16.00% 15.62% 24.09% 24.89% 23.85% -
ROE 9.47% 9.27% 6.79% 3.57% 67.84% 17.21% 11.31% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 10.86 8.62 5.94 3.20 36.60 26.28 16.60 -24.58%
EPS 1.42 1.39 0.95 0.50 2.94 6.54 3.96 -49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.38 0.35 -43.06%
Adjusted Per Share Value based on latest NOSH - 679,600
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 5.86 4.66 3.19 1.72 6.57 4.72 2.98 56.76%
EPS 0.77 0.75 0.51 0.27 1.58 1.17 0.71 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0809 0.0811 0.0751 0.0753 0.0233 0.0683 0.0629 18.21%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.28 0.29 0.49 0.51 0.79 0.68 0.58 -
P/RPS 2.58 3.37 8.25 15.93 2.16 2.59 3.49 -18.19%
P/EPS 19.72 20.86 51.58 102.00 8.96 10.40 14.65 21.84%
EY 5.07 4.79 1.94 0.98 11.16 9.62 6.83 -17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.93 3.50 3.64 6.08 1.79 1.66 8.24%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 27/07/10 23/04/10 29/01/10 27/10/09 24/07/09 27/04/09 -
Price 0.28 0.31 0.42 0.41 0.69 0.77 0.50 -
P/RPS 2.58 3.60 7.08 12.81 1.89 2.93 3.01 -9.74%
P/EPS 19.72 22.30 44.21 82.00 7.82 11.77 12.63 34.47%
EY 5.07 4.48 2.26 1.22 12.78 8.49 7.92 -25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.07 3.00 2.93 5.31 2.03 1.43 19.52%

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