[TRIVE] QoQ Quarter Result on 30-Nov-2012

Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012
Profit Trend
QoQ- -60.19%
YoY- -1250.6%
View:
Show?
Quarter Result
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 135 299 95 514 33,694 14,529 11,322 -97.09%
PBT -1,955 -1,380 -36,382 -13,347 -8,738 347 236 -
Tax 0 110 3 0 406 0 0 -
NP -1,955 -1,270 -36,379 -13,347 -8,332 347 236 -
-
NP to SH -2,583 -1,270 -36,379 -13,347 -8,332 347 236 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 2,090 1,569 36,474 13,861 42,026 14,182 11,086 -73.62%
-
Net Worth 48,867 0 49,447 91,804 98,854 111,039 125,866 -53.02%
Dividend
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 48,867 0 49,447 91,804 98,854 111,039 125,866 -53.02%
NOSH 698,108 705,555 706,388 706,190 706,101 693,999 786,666 -9.09%
Ratio Analysis
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -1,448.15% -424.75% -38,293.68% -2,596.69% -24.73% 2.39% 2.08% -
ROE -5.29% 0.00% -73.57% -14.54% -8.43% 0.31% 0.19% -
Per Share
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.02 0.04 0.01 0.07 4.77 2.09 1.44 -96.71%
EPS -0.37 -0.18 -5.15 -1.89 -1.18 0.05 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.00 0.07 0.13 0.14 0.16 0.16 -48.32%
Adjusted Per Share Value based on latest NOSH - 706,190
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.01 0.02 0.01 0.04 2.80 1.21 0.94 -97.34%
EPS -0.21 -0.11 -3.02 -1.11 -0.69 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.00 0.041 0.0762 0.082 0.0921 0.1045 -53.00%
Price Multiplier on Financial Quarter End Date
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/05/13 30/04/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.06 0.045 0.045 0.08 0.13 0.14 0.19 -
P/RPS 310.27 106.19 334.61 109.91 2.72 6.69 0.00 -
P/EPS -16.22 -25.00 -0.87 -4.23 -11.02 280.00 0.00 -
EY -6.17 -4.00 -114.44 -23.63 -9.08 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.64 0.62 0.93 0.88 0.00 -
Price Multiplier on Announcement Date
31/05/13 30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/07/13 - 30/04/13 31/01/13 31/10/12 27/07/12 27/04/12 -
Price 0.05 0.00 0.045 0.055 0.10 0.14 0.16 -
P/RPS 258.56 0.00 334.61 75.57 2.10 6.69 0.00 -
P/EPS -13.51 0.00 -0.87 -2.91 -8.47 280.00 0.00 -
EY -7.40 0.00 -114.44 -34.36 -11.80 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.64 0.42 0.71 0.88 0.00 -

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