[TRIVE] QoQ Cumulative Quarter Result on 31-May-2008 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 61.63%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 37,677 19,475 81,774 58,919 37,054 17,903 76,836 -37.84%
PBT 8,986 4,217 19,977 14,781 9,145 4,372 19,656 -40.68%
Tax 0 0 86 0 0 0 0 -
NP 8,986 4,217 20,063 14,781 9,145 4,372 19,656 -40.68%
-
NP to SH 8,986 4,217 20,063 14,781 9,145 4,372 19,656 -40.68%
-
Tax Rate 0.00% 0.00% -0.43% 0.00% 0.00% 0.00% 0.00% -
Total Cost 28,691 15,258 61,711 44,138 27,909 13,531 57,180 -36.88%
-
Net Worth 79,421 74,817 70,356 65,844 58,999 54,366 27,037 105.24%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 79,421 74,817 70,356 65,844 58,999 54,366 27,037 105.24%
NOSH 226,919 226,720 226,957 227,050 226,923 226,528 122,896 50.56%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 23.85% 21.65% 24.53% 25.09% 24.68% 24.42% 25.58% -
ROE 11.31% 5.64% 28.52% 22.45% 15.50% 8.04% 72.70% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 16.60 8.59 36.03 25.95 16.33 7.90 62.52 -58.72%
EPS 3.96 1.86 8.84 6.51 4.03 1.93 8.66 -40.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.31 0.29 0.26 0.24 0.22 36.31%
Adjusted Per Share Value based on latest NOSH - 227,338
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 2.98 1.54 6.47 4.66 2.93 1.42 6.08 -37.86%
EPS 0.71 0.33 1.59 1.17 0.72 0.35 1.56 -40.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0592 0.0557 0.0521 0.0467 0.043 0.0214 105.32%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.58 0.62 0.65 0.71 0.98 0.59 0.62 -
P/RPS 3.49 7.22 1.80 2.74 6.00 7.47 0.99 131.80%
P/EPS 14.65 33.33 7.35 10.91 24.32 30.57 3.88 142.67%
EY 6.83 3.00 13.60 9.17 4.11 3.27 25.80 -58.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.88 2.10 2.45 3.77 2.46 2.82 -29.78%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 29/01/09 24/10/08 28/07/08 28/04/08 24/01/08 29/10/07 -
Price 0.50 0.69 0.64 0.63 0.68 0.88 0.70 -
P/RPS 3.01 8.03 1.78 2.43 4.16 11.13 1.12 93.41%
P/EPS 12.63 37.10 7.24 9.68 16.87 45.60 4.38 102.72%
EY 7.92 2.70 13.81 10.33 5.93 2.19 22.85 -50.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.09 2.06 2.17 2.62 3.67 3.18 -41.33%

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