[TRIVE] QoQ Cumulative Quarter Result on 31-May-2011 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 81.76%
YoY- -70.7%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 23,533 12,211 57,995 41,718 26,088 13,679 74,026 -53.45%
PBT 1,396 1,160 4,050 2,781 1,530 1,142 9,885 -72.91%
Tax 0 0 -304 0 0 0 -207 -
NP 1,396 1,160 3,746 2,781 1,530 1,142 9,678 -72.52%
-
NP to SH 1,386 1,160 3,746 2,781 1,530 1,142 9,678 -72.65%
-
Tax Rate 0.00% 0.00% 7.51% 0.00% 0.00% 0.00% 2.09% -
Total Cost 22,137 11,051 54,249 38,937 24,558 12,537 64,348 -50.93%
-
Net Worth 105,600 109,176 101,849 101,743 104,318 100,764 102,232 2.18%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 105,600 109,176 101,849 101,743 104,318 100,764 102,232 2.18%
NOSH 660,000 682,352 678,999 678,292 695,454 671,764 681,549 -2.12%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 5.93% 9.50% 6.46% 6.67% 5.86% 8.35% 13.07% -
ROE 1.31% 1.06% 3.68% 2.73% 1.47% 1.13% 9.47% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 3.57 1.79 8.54 6.15 3.75 2.04 10.86 -52.40%
EPS 0.21 0.17 0.55 0.41 0.22 0.17 1.42 -72.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 694,999
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 1.86 0.97 4.59 3.30 2.06 1.08 5.86 -53.50%
EPS 0.11 0.09 0.30 0.22 0.12 0.09 0.77 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0864 0.0806 0.0805 0.0826 0.0797 0.0809 2.21%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.19 0.16 0.11 0.16 0.27 0.22 0.28 -
P/RPS 2.16 1.88 1.29 2.60 7.20 10.80 2.58 -11.18%
P/EPS 33.48 29.14 19.94 39.02 122.73 129.41 19.72 42.36%
EY 2.99 3.43 5.02 2.56 0.81 0.77 5.07 -29.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.73 1.07 1.80 1.47 1.87 -
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 30/01/12 28/10/11 28/07/11 28/04/11 24/01/11 29/10/10 -
Price 0.16 0.17 0.15 0.15 0.24 0.32 0.28 -
P/RPS 1.82 2.00 1.76 2.44 6.40 15.71 2.58 -20.77%
P/EPS 28.19 30.97 27.19 36.59 109.09 188.24 19.72 26.92%
EY 3.55 3.23 3.68 2.73 0.92 0.53 5.07 -21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 1.00 1.60 2.13 1.87 -

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