[TRIVE] QoQ Cumulative Quarter Result on 31-May-2010 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 47.37%
YoY- -36.07%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 26,088 13,679 74,026 58,843 40,247 21,754 83,080 -53.89%
PBT 1,530 1,142 9,885 9,492 6,441 3,398 20,121 -82.13%
Tax 0 0 -207 0 0 0 -105 -
NP 1,530 1,142 9,678 9,492 6,441 3,398 20,016 -82.07%
-
NP to SH 1,530 1,142 9,678 9,492 6,441 3,398 20,016 -82.07%
-
Tax Rate 0.00% 0.00% 2.09% 0.00% 0.00% 0.00% 0.52% -
Total Cost 24,558 12,537 64,348 49,351 33,806 18,356 63,064 -46.76%
-
Net Worth 104,318 100,764 102,232 102,431 94,920 95,144 29,505 132.61%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 104,318 100,764 102,232 102,431 94,920 95,144 29,505 132.61%
NOSH 695,454 671,764 681,549 682,877 678,000 679,600 226,967 111.39%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 5.86% 8.35% 13.07% 16.13% 16.00% 15.62% 24.09% -
ROE 1.47% 1.13% 9.47% 9.27% 6.79% 3.57% 67.84% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 3.75 2.04 10.86 8.62 5.94 3.20 36.60 -78.19%
EPS 0.22 0.17 1.42 1.39 0.95 0.50 2.94 -82.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.13 10.03%
Adjusted Per Share Value based on latest NOSH - 678,000
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 2.06 1.08 5.86 4.66 3.19 1.72 6.57 -53.94%
EPS 0.12 0.09 0.77 0.75 0.51 0.27 1.58 -82.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0797 0.0809 0.0811 0.0751 0.0753 0.0233 133.03%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.27 0.22 0.28 0.29 0.49 0.51 0.79 -
P/RPS 7.20 10.80 2.58 3.37 8.25 15.93 2.16 123.63%
P/EPS 122.73 129.41 19.72 20.86 51.58 102.00 8.96 475.23%
EY 0.81 0.77 5.07 4.79 1.94 0.98 11.16 -82.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.47 1.87 1.93 3.50 3.64 6.08 -55.67%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 24/01/11 29/10/10 27/07/10 23/04/10 29/01/10 27/10/09 -
Price 0.24 0.32 0.28 0.31 0.42 0.41 0.69 -
P/RPS 6.40 15.71 2.58 3.60 7.08 12.81 1.89 126.00%
P/EPS 109.09 188.24 19.72 22.30 44.21 82.00 7.82 482.30%
EY 0.92 0.53 5.07 4.48 2.26 1.22 12.78 -82.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.13 1.87 2.07 3.00 2.93 5.31 -55.15%

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