[TRIVE] QoQ Cumulative Quarter Result on 31-Jan-2017 [#4]

Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 275.66%
YoY- 107.67%
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 2,697 2,640 1,860 3,165 1,897 1,598 1,348 58.57%
PBT -2,491 304 228 2,006 -1,142 -838 -692 134.33%
Tax 0 0 0 0 0 0 0 -
NP -2,491 304 228 2,006 -1,142 -838 -692 134.33%
-
NP to SH -2,491 304 228 2,006 -1,142 -838 -692 134.33%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 5,188 2,336 1,632 1,159 3,039 2,436 2,040 85.99%
-
Net Worth 53,507 60,799 53,463 47,868 34,259 35,914 46,133 10.36%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 53,507 60,799 53,463 47,868 34,259 35,914 46,133 10.36%
NOSH 1,346,448 1,520,000 1,336,591 1,336,591 1,141,999 1,197,142 1,153,333 10.84%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin -92.36% 11.52% 12.26% 63.38% -60.20% -52.44% -51.34% -
ROE -4.66% 0.50% 0.43% 4.19% -3.33% -2.33% -1.50% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.20 0.17 0.14 0.26 0.17 0.13 0.12 40.44%
EPS -0.19 0.02 0.02 0.17 -0.10 -0.07 -0.06 115.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.03 0.03 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 1,336,591
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.21 0.21 0.15 0.25 0.15 0.13 0.11 53.71%
EPS -0.20 0.02 0.02 0.16 -0.09 -0.07 -0.05 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0481 0.0423 0.0379 0.0271 0.0284 0.0365 10.30%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.135 0.105 0.155 0.09 0.09 0.08 0.035 -
P/RPS 66.96 60.45 111.38 34.03 54.18 59.93 29.95 70.72%
P/EPS -72.50 525.00 908.65 53.69 -90.00 -114.29 -58.33 15.55%
EY -1.38 0.19 0.11 1.86 -1.11 -0.87 -1.71 -13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.63 3.88 2.25 3.00 2.67 0.88 144.65%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 28/12/17 27/09/17 29/06/17 29/03/17 23/12/16 22/09/16 29/06/16 -
Price 0.045 0.165 0.13 0.205 0.09 0.085 0.075 -
P/RPS 22.32 95.00 93.42 77.51 54.18 63.68 64.17 -50.44%
P/EPS -24.17 825.00 762.09 122.30 -90.00 -121.43 -125.00 -66.46%
EY -4.14 0.12 0.13 0.82 -1.11 -0.82 -0.80 198.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 4.13 3.25 5.13 3.00 2.83 1.88 -28.71%

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