[TRIVE] QoQ Cumulative Quarter Result on 31-Aug-2007 [#4]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 44.9%
YoY- 233.15%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 58,919 37,054 17,903 76,836 52,450 32,487 15,822 140.05%
PBT 14,781 9,145 4,372 19,656 13,565 8,438 4,102 134.85%
Tax 0 0 0 0 0 0 0 -
NP 14,781 9,145 4,372 19,656 13,565 8,438 4,102 134.85%
-
NP to SH 14,781 9,145 4,372 19,656 13,565 8,438 4,102 134.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 44,138 27,909 13,531 57,180 38,885 24,049 11,720 141.86%
-
Net Worth 65,844 58,999 54,366 27,037 45,367 44,231 35,127 51.96%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 65,844 58,999 54,366 27,037 45,367 44,231 35,127 51.96%
NOSH 227,050 226,923 226,528 122,896 113,419 113,413 113,314 58.86%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 25.09% 24.68% 24.42% 25.58% 25.86% 25.97% 25.93% -
ROE 22.45% 15.50% 8.04% 72.70% 29.90% 19.08% 11.68% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 25.95 16.33 7.90 62.52 46.24 28.64 13.96 51.12%
EPS 6.51 4.03 1.93 8.66 11.96 7.44 3.62 47.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.26 0.24 0.22 0.40 0.39 0.31 -4.34%
Adjusted Per Share Value based on latest NOSH - 122,947
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 4.66 2.93 1.42 6.08 4.15 2.57 1.25 140.23%
EPS 1.17 0.72 0.35 1.56 1.07 0.67 0.32 137.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0467 0.043 0.0214 0.0359 0.035 0.0278 51.94%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.71 0.98 0.59 0.62 0.52 0.50 0.36 -
P/RPS 2.74 6.00 7.47 0.99 1.12 1.75 2.58 4.08%
P/EPS 10.91 24.32 30.57 3.88 4.35 6.72 9.94 6.39%
EY 9.17 4.11 3.27 25.80 23.00 14.88 10.06 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.77 2.46 2.82 1.30 1.28 1.16 64.54%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 28/07/08 28/04/08 24/01/08 29/10/07 05/07/07 17/04/07 15/12/06 -
Price 0.63 0.68 0.88 0.70 0.53 0.50 0.39 -
P/RPS 2.43 4.16 11.13 1.12 1.15 1.75 2.79 -8.79%
P/EPS 9.68 16.87 45.60 4.38 4.43 6.72 10.77 -6.86%
EY 10.33 5.93 2.19 22.85 22.57 14.88 9.28 7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.62 3.67 3.18 1.32 1.28 1.26 43.63%

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