[TRIVE] QoQ Quarter Result on 30-Apr-2022 [#3]

Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -28.86%
YoY- 138.33%
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 2,650 1,784 2,793 3,637 2,188 2,265 1,755 31.71%
PBT 964 1,355 -829 -51,005 -3,382 -2,916 -1,512 -
Tax 0 0 0 -84 0 0 0 -
NP 964 1,355 -829 -51,089 -3,382 -2,916 -1,512 -
-
NP to SH 964 1,355 -829 -51,089 -2,515 -1,992 -1,362 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 1,686 429 3,622 54,726 5,570 5,181 3,267 -35.73%
-
Net Worth 101,089 92,340 94,771 238,474 344,613 75,216 75,216 21.85%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 101,089 92,340 94,771 238,474 344,613 75,216 75,216 21.85%
NOSH 1,263,622 1,263,622 1,053,018 1,053,018 1,053,018 1,053,033 3,760,834 -51.76%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 36.38% 75.95% -29.68% -1,404.70% -154.57% -128.74% -86.15% -
ROE 0.95% 1.47% -0.87% -21.42% -0.73% -2.65% -1.81% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.21 0.15 0.27 0.14 0.10 0.06 0.05 161.00%
EPS 0.08 0.12 -0.08 -1.93 -0.11 -0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.15 0.02 0.02 152.62%
Adjusted Per Share Value based on latest NOSH - 1,263,622
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.21 0.14 0.22 0.29 0.17 0.18 0.14 31.13%
EPS 0.08 0.11 -0.07 -4.04 -0.20 -0.16 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0731 0.075 0.1887 0.2727 0.0595 0.0595 21.88%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.085 0.075 0.065 0.055 0.085 0.16 0.01 -
P/RPS 40.53 48.53 24.51 40.07 89.25 265.67 21.43 53.11%
P/EPS 111.42 63.89 -82.56 -2.85 -77.65 -302.07 -27.61 -
EY 0.90 1.57 -1.21 -35.06 -1.29 -0.33 -3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.94 0.72 0.61 0.57 8.00 0.50 65.25%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 28/03/22 21/12/21 30/09/21 23/07/21 24/03/21 23/12/20 -
Price 0.055 0.08 0.03 0.06 0.065 0.11 0.29 -
P/RPS 26.23 51.76 11.31 43.71 68.25 182.65 621.45 -87.94%
P/EPS 72.09 68.15 -38.11 -3.11 -59.38 -207.68 -800.76 -
EY 1.39 1.47 -2.62 -32.13 -1.68 -0.48 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 0.33 0.67 0.43 5.50 14.50 -86.94%

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