[TRIVE] QoQ Quarter Result on 30-Nov-2008 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
29-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -20.16%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 23,418 21,985 18,202 19,475 22,855 21,865 19,151 14.30%
PBT 5,274 5,861 4,769 4,217 5,196 5,638 4,773 6.86%
Tax -105 0 0 0 86 0 0 -
NP 5,169 5,861 4,769 4,217 5,282 5,638 4,773 5.44%
-
NP to SH 5,169 5,861 4,769 4,217 5,282 5,638 4,773 5.44%
-
Tax Rate 1.99% 0.00% 0.00% 0.00% -1.66% 0.00% 0.00% -
Total Cost 18,249 16,124 13,433 15,258 17,573 16,227 14,378 17.17%
-
Net Worth 29,487 86,324 79,483 74,817 70,275 65,928 59,094 -37.00%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 29,487 86,324 79,483 74,817 70,275 65,928 59,094 -37.00%
NOSH 226,824 227,170 227,095 226,720 226,695 227,338 227,285 -0.13%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 22.07% 26.66% 26.20% 21.65% 23.11% 25.79% 24.92% -
ROE 17.53% 6.79% 6.00% 5.64% 7.52% 8.55% 8.08% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 10.32 9.68 8.02 8.59 10.08 9.62 8.43 14.39%
EPS 0.76 2.58 2.10 1.86 2.33 2.48 2.10 -49.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.38 0.35 0.33 0.31 0.29 0.26 -36.92%
Adjusted Per Share Value based on latest NOSH - 226,720
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 1.85 1.74 1.44 1.54 1.81 1.73 1.52 13.95%
EPS 0.41 0.46 0.38 0.33 0.42 0.45 0.38 5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0683 0.0629 0.0592 0.0556 0.0522 0.0468 -37.10%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.79 0.68 0.58 0.62 0.65 0.71 0.98 -
P/RPS 7.65 7.03 7.24 7.22 6.45 7.38 11.63 -24.30%
P/EPS 34.67 26.36 27.62 33.33 27.90 28.63 46.67 -17.93%
EY 2.88 3.79 3.62 3.00 3.58 3.49 2.14 21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 1.79 1.66 1.88 2.10 2.45 3.77 37.40%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 24/07/09 27/04/09 29/01/09 24/10/08 28/07/08 28/04/08 -
Price 0.69 0.77 0.50 0.69 0.64 0.63 0.68 -
P/RPS 6.68 7.96 6.24 8.03 6.35 6.55 8.07 -11.81%
P/EPS 30.28 29.84 23.81 37.10 27.47 25.40 32.38 -4.36%
EY 3.30 3.35 4.20 2.70 3.64 3.94 3.09 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 2.03 1.43 2.09 2.06 2.17 2.62 59.94%

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