[TRIVE] QoQ Cumulative Quarter Result on 31-Jan-2020 [#2]

Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -81.1%
YoY- -8.21%
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 1,755 4,534 2,826 2,066 1,136 4,185 3,720 -39.25%
PBT -1,512 -5,460 -3,992 -1,630 -968 -5,466 -2,321 -24.75%
Tax 0 -18 -19 0 0 0 0 -
NP -1,512 -5,478 -4,011 -1,630 -968 -5,466 -2,321 -24.75%
-
NP to SH -1,362 -4,611 -3,155 -1,753 -968 -5,461 -2,321 -29.79%
-
Tax Rate - - - - - - - -
Total Cost 3,267 10,012 6,837 3,696 2,104 9,651 6,041 -33.49%
-
Net Worth 75,216 51,929 48,476 70,902 63,395 67,036 65,324 9.80%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 75,216 51,929 48,476 70,902 63,395 67,036 65,324 9.80%
NOSH 3,760,834 3,760,832 2,746,490 2,446,490 2,346,490 2,346,490 2,346,490 36.75%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -86.15% -120.82% -141.93% -78.90% -85.21% -130.61% -62.39% -
ROE -1.81% -8.88% -6.51% -2.47% -1.53% -8.15% -3.55% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.05 0.17 0.12 0.09 0.05 0.19 0.17 -55.60%
EPS -0.04 -0.18 -0.13 -0.07 -0.05 -0.24 -0.11 -48.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.03 0.03 0.03 0.03 -23.59%
Adjusted Per Share Value based on latest NOSH - 2,446,490
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.14 0.36 0.22 0.16 0.09 0.33 0.29 -38.32%
EPS -0.11 -0.36 -0.25 -0.14 -0.08 -0.43 -0.18 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0411 0.0384 0.0561 0.0502 0.0531 0.0517 9.77%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.01 0.015 0.01 0.01 0.015 0.015 0.02 -
P/RPS 21.43 8.59 8.58 11.44 27.90 8.01 11.71 49.34%
P/EPS -27.61 -8.45 -7.68 -13.48 -32.75 -6.14 -18.76 29.23%
EY -3.62 -11.84 -13.02 -7.42 -3.05 -16.29 -5.33 -22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.50 0.33 0.50 0.50 0.67 -17.65%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 23/12/20 13/10/20 24/06/20 27/03/20 27/03/20 30/09/19 25/06/19 -
Price 0.29 0.01 0.01 0.01 0.01 0.015 0.015 -
P/RPS 621.45 5.73 8.58 11.44 18.60 8.01 8.78 1589.15%
P/EPS -800.76 -5.63 -7.68 -13.48 -21.83 -6.14 -14.07 1361.57%
EY -0.12 -17.76 -13.02 -7.42 -4.58 -16.29 -7.11 -93.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.50 0.50 0.50 0.33 0.33 0.50 0.50 834.33%

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