[TRIVE] QoQ Quarter Result on 30-Nov-2007 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -28.22%
YoY- 6.58%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 22,855 21,865 19,151 17,903 24,386 19,963 16,665 23.32%
PBT 5,196 5,638 4,773 4,372 6,091 5,126 4,336 12.75%
Tax 86 0 0 0 0 0 0 -
NP 5,282 5,638 4,773 4,372 6,091 5,126 4,336 13.99%
-
NP to SH 5,282 5,638 4,773 4,372 6,091 5,126 4,336 13.99%
-
Tax Rate -1.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,573 16,227 14,378 13,531 18,295 14,837 12,329 26.51%
-
Net Worth 70,275 65,928 59,094 54,366 27,048 45,362 44,268 35.89%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 70,275 65,928 59,094 54,366 27,048 45,362 44,268 35.89%
NOSH 226,695 227,338 227,285 226,528 122,947 113,407 113,507 58.25%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 23.11% 25.79% 24.92% 24.42% 24.98% 25.68% 26.02% -
ROE 7.52% 8.55% 8.08% 8.04% 22.52% 11.30% 9.79% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 10.08 9.62 8.43 7.90 19.83 17.60 14.68 -22.07%
EPS 2.33 2.48 2.10 1.93 2.68 4.52 3.82 -27.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.26 0.24 0.22 0.40 0.39 -14.13%
Adjusted Per Share Value based on latest NOSH - 226,528
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 1.81 1.73 1.52 1.42 1.93 1.58 1.32 23.30%
EPS 0.42 0.45 0.38 0.35 0.48 0.41 0.34 15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0522 0.0468 0.043 0.0214 0.0359 0.035 35.95%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.65 0.71 0.98 0.59 0.62 0.52 0.50 -
P/RPS 6.45 7.38 11.63 7.47 3.13 2.95 3.41 52.65%
P/EPS 27.90 28.63 46.67 30.57 12.51 11.50 13.09 65.23%
EY 3.58 3.49 2.14 3.27 7.99 8.69 7.64 -39.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.45 3.77 2.46 2.82 1.30 1.28 38.89%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 24/10/08 28/07/08 28/04/08 24/01/08 29/10/07 05/07/07 17/04/07 -
Price 0.64 0.63 0.68 0.88 0.70 0.53 0.50 -
P/RPS 6.35 6.55 8.07 11.13 3.53 3.01 3.41 51.07%
P/EPS 27.47 25.40 32.38 45.60 14.13 11.73 13.09 63.54%
EY 3.64 3.94 3.09 2.19 7.08 8.53 7.64 -38.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.17 2.62 3.67 3.18 1.32 1.28 37.13%

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