[TRIVE] QoQ Cumulative Quarter Result on 31-Jan-2014 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 62.84%
YoY- 41.8%
View:
Show?
Cumulative Result
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
Revenue 15,374 5,540 5,005 2,729 2,432 697 145 16245.82%
PBT -11,675 -3,630 7,227 -3,109 -8,366 -2,213 -4,776 165.59%
Tax 0 0 -14,454 0 0 0 0 -
NP -11,675 -3,630 -7,227 -3,109 -8,366 -2,213 -4,776 165.59%
-
NP to SH -11,674 -3,630 -9,713 -3,109 -8,366 -2,213 -5,342 134.97%
-
Tax Rate - - 200.00% - - - - -
Total Cost 27,049 9,170 12,232 5,838 10,798 2,910 4,921 543.85%
-
Net Worth 42,971 0 57,917 0 42,538 0 54,194 -22.39%
Dividend
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
Net Worth 42,971 0 57,917 0 42,538 0 54,194 -22.39%
NOSH 716,196 986,853 94,946 706,590 708,983 713,870 774,202 -8.15%
Ratio Analysis
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
NP Margin -75.94% -65.52% -144.40% -113.92% -344.00% -317.50% -3,293.79% -
ROE -27.17% 0.00% -16.77% 0.00% -19.67% 0.00% -9.86% -
Per Share
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
RPS 2.15 0.56 5.27 0.39 0.34 0.10 0.02 16494.04%
EPS -1.63 -0.51 -10.23 -0.44 -1.18 -0.31 -0.69 155.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.61 0.00 0.06 0.00 0.07 -15.50%
Adjusted Per Share Value based on latest NOSH - 690,769
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
RPS 1.22 0.44 0.40 0.22 0.19 0.06 0.01 18954.78%
EPS -0.92 -0.29 -0.77 -0.25 -0.66 -0.18 -0.42 135.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.00 0.0458 0.00 0.0337 0.00 0.0429 -22.43%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
Date 31/07/14 30/04/14 28/02/14 30/01/14 29/11/13 31/10/13 30/08/13 -
Price 0.075 0.105 0.09 0.065 0.07 0.075 0.07 -
P/RPS 3.49 18.70 1.71 16.83 20.41 76.82 373.75 -99.39%
P/EPS -4.60 -28.55 -0.88 -14.77 -5.93 -24.19 -10.14 -57.84%
EY -21.73 -3.50 -113.67 -6.77 -16.86 -4.13 -9.86 137.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 0.15 0.00 1.17 0.00 1.00 27.61%
Price Multiplier on Announcement Date
31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 CAGR
Date 30/09/14 30/06/14 22/04/14 - 27/01/14 - 31/10/13 -
Price 0.08 0.065 0.11 0.00 0.06 0.00 0.075 -
P/RPS 3.73 11.58 2.09 0.00 17.49 0.00 400.45 -99.39%
P/EPS -4.91 -17.67 -1.08 0.00 -5.08 0.00 -10.87 -58.04%
EY -20.38 -5.66 -93.00 0.00 -19.67 0.00 -9.20 138.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.18 0.00 1.00 0.00 1.07 26.83%

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