[TRIVE] QoQ Quarter Result on 30-Nov-2006 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 113.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 24,386 19,963 16,665 15,822 8,467 8,260 8,123 107.68%
PBT 6,091 5,126 4,336 4,102 2,413 1,350 1,513 152.42%
Tax 0 0 0 0 -489 0 0 -
NP 6,091 5,126 4,336 4,102 1,924 1,350 1,513 152.42%
-
NP to SH 6,091 5,126 4,336 4,102 1,924 1,350 1,513 152.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 20.27% 0.00% 0.00% -
Total Cost 18,295 14,837 12,329 11,720 6,543 6,910 6,610 96.76%
-
Net Worth 27,048 45,362 44,268 35,127 26,537 23,092 14,721 49.84%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 27,048 45,362 44,268 35,127 26,537 23,092 14,721 49.84%
NOSH 122,947 113,407 113,507 113,314 94,778 88,815 81,783 31.13%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 24.98% 25.68% 26.02% 25.93% 22.72% 16.34% 18.63% -
ROE 22.52% 11.30% 9.79% 11.68% 7.25% 5.85% 10.28% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 19.83 17.60 14.68 13.96 8.93 9.30 9.93 58.38%
EPS 2.68 4.52 3.82 3.62 2.03 1.52 1.85 27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.40 0.39 0.31 0.28 0.26 0.18 14.27%
Adjusted Per Share Value based on latest NOSH - 113,314
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 1.93 1.58 1.32 1.25 0.67 0.65 0.64 108.31%
EPS 0.48 0.41 0.34 0.32 0.15 0.11 0.12 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0359 0.035 0.0278 0.021 0.0183 0.0116 50.25%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 - -
Price 0.62 0.52 0.50 0.36 0.21 0.18 0.00 -
P/RPS 3.13 2.95 3.41 2.58 2.35 1.94 0.00 -
P/EPS 12.51 11.50 13.09 9.94 10.34 11.84 0.00 -
EY 7.99 8.69 7.64 10.06 9.67 8.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.30 1.28 1.16 0.75 0.69 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 05/07/07 17/04/07 15/12/06 09/10/06 31/07/06 20/04/06 -
Price 0.70 0.53 0.50 0.39 0.27 0.20 0.14 -
P/RPS 3.53 3.01 3.41 2.79 3.02 2.15 1.41 84.06%
P/EPS 14.13 11.73 13.09 10.77 13.30 13.16 7.57 51.42%
EY 7.08 8.53 7.64 9.28 7.52 7.60 13.21 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.32 1.28 1.26 0.96 0.77 0.78 154.55%

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