[TRIVE] QoQ Cumulative Quarter Result on 31-Jul-2017

Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017
Profit Trend
QoQ- 33.33%
YoY- 136.28%
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 3,627 3,162 2,697 2,640 1,860 3,165 1,897 54.23%
PBT -6,011 -5,248 -2,491 304 228 2,006 -1,142 203.51%
Tax 0 0 0 0 0 0 0 -
NP -6,011 -5,248 -2,491 304 228 2,006 -1,142 203.51%
-
NP to SH -6,011 -5,248 -2,491 304 228 2,006 -1,142 203.51%
-
Tax Rate - - - 0.00% 0.00% 0.00% - -
Total Cost 9,638 8,410 5,188 2,336 1,632 1,159 3,039 116.31%
-
Net Worth 69,145 66,884 53,507 60,799 53,463 47,868 34,259 59.91%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 69,145 66,884 53,507 60,799 53,463 47,868 34,259 59.91%
NOSH 2,083,173 1,868,173 1,346,448 1,520,000 1,336,591 1,336,591 1,141,999 49.45%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -165.73% -165.97% -92.36% 11.52% 12.26% 63.38% -60.20% -
ROE -8.69% -7.85% -4.66% 0.50% 0.43% 4.19% -3.33% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.21 0.24 0.20 0.17 0.14 0.26 0.17 15.17%
EPS -0.35 -0.39 -0.19 0.02 0.02 0.17 -0.10 131.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.04 0.04 0.04 0.04 0.03 21.20%
Adjusted Per Share Value based on latest NOSH - 760,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.29 0.25 0.21 0.21 0.15 0.25 0.15 55.38%
EPS -0.48 -0.42 -0.20 0.02 0.02 0.16 -0.09 206.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0529 0.0423 0.0481 0.0423 0.0379 0.0271 59.92%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.03 0.045 0.135 0.105 0.155 0.09 0.09 -
P/RPS 14.30 19.04 66.96 60.45 111.38 34.03 54.18 -58.95%
P/EPS -8.63 -11.47 -72.50 525.00 908.65 53.69 -90.00 -79.14%
EY -11.59 -8.72 -1.38 0.19 0.11 1.86 -1.11 379.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 3.38 2.63 3.88 2.25 3.00 -60.41%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 28/03/18 28/12/17 27/09/17 29/06/17 29/03/17 23/12/16 -
Price 0.03 0.03 0.045 0.165 0.13 0.205 0.09 -
P/RPS 14.30 12.69 22.32 95.00 93.42 77.51 54.18 -58.95%
P/EPS -8.63 -7.65 -24.17 825.00 762.09 122.30 -90.00 -79.14%
EY -11.59 -13.08 -4.14 0.12 0.13 0.82 -1.11 379.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 1.13 4.13 3.25 5.13 3.00 -60.41%

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