[TRIVE] QoQ Cumulative Quarter Result on 31-Jan-2018 [#2]

Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -110.68%
YoY- -361.62%
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 1,395 4,092 3,627 3,162 2,697 2,640 1,860 -17.40%
PBT -748 -11,729 -6,011 -5,248 -2,491 304 228 -
Tax 3 0 0 0 0 0 0 -
NP -745 -11,729 -6,011 -5,248 -2,491 304 228 -
-
NP to SH -738 -11,729 -6,011 -5,248 -2,491 304 228 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 2,140 15,821 9,638 8,410 5,188 2,336 1,632 19.74%
-
Net Worth 63,995 73,737 69,145 66,884 53,507 60,799 53,463 12.69%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 63,995 73,737 69,145 66,884 53,507 60,799 53,463 12.69%
NOSH 2,133,173 2,133,173 2,083,173 1,868,173 1,346,448 1,520,000 1,336,591 36.45%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -53.41% -286.63% -165.73% -165.97% -92.36% 11.52% 12.26% -
ROE -1.15% -15.91% -8.69% -7.85% -4.66% 0.50% 0.43% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 0.07 0.17 0.21 0.24 0.20 0.17 0.14 -36.92%
EPS -0.40 -0.48 -0.35 -0.39 -0.19 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.05 0.04 0.04 0.04 -17.40%
Adjusted Per Share Value based on latest NOSH - 1,868,173
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 0.11 0.32 0.29 0.25 0.21 0.21 0.15 -18.63%
EPS -0.06 -0.93 -0.48 -0.42 -0.20 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0506 0.0584 0.0547 0.0529 0.0423 0.0481 0.0423 12.65%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.02 0.025 0.03 0.045 0.135 0.105 0.155 -
P/RPS 30.58 15.02 14.30 19.04 66.96 60.45 111.38 -57.65%
P/EPS -57.81 -5.24 -8.63 -11.47 -72.50 525.00 908.65 -
EY -1.73 -19.09 -11.59 -8.72 -1.38 0.19 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.75 0.90 3.38 2.63 3.88 -68.89%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 24/12/18 28/09/18 26/06/18 28/03/18 28/12/17 27/09/17 29/06/17 -
Price 0.015 0.02 0.03 0.03 0.045 0.165 0.13 -
P/RPS 22.94 12.01 14.30 12.69 22.32 95.00 93.42 -60.68%
P/EPS -43.36 -4.19 -8.63 -7.65 -24.17 825.00 762.09 -
EY -2.31 -23.86 -11.59 -13.08 -4.14 0.12 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.75 0.60 1.13 4.13 3.25 -71.19%

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