[TRIVE] QoQ Quarter Result on 31-Aug-2010 [#4]

Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -93.9%
YoY- -96.4%
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 15,630 12,409 13,679 15,183 18,596 18,493 21,754 -19.79%
PBT 1,251 388 1,142 393 3,051 3,043 3,398 -48.66%
Tax 0 0 0 -207 0 0 0 -
NP 1,251 388 1,142 186 3,051 3,043 3,398 -48.66%
-
NP to SH 1,251 388 1,142 186 3,051 3,043 3,398 -48.66%
-
Tax Rate 0.00% 0.00% 0.00% 52.67% 0.00% 0.00% 0.00% -
Total Cost 14,379 12,021 12,537 14,997 15,545 15,450 18,356 -15.03%
-
Net Worth 104,249 97,000 100,764 93,000 101,700 94,671 95,144 6.28%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 104,249 97,000 100,764 93,000 101,700 94,671 95,144 6.28%
NOSH 694,999 646,666 671,764 620,000 678,000 676,222 679,600 1.50%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 8.00% 3.13% 8.35% 1.23% 16.41% 16.45% 15.62% -
ROE 1.20% 0.40% 1.13% 0.20% 3.00% 3.21% 3.57% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 2.25 1.92 2.04 2.45 2.74 2.73 3.20 -20.94%
EPS 0.18 0.06 0.17 0.03 0.45 0.45 0.50 -49.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 620,000
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 1.24 0.98 1.08 1.20 1.47 1.46 1.72 -19.61%
EPS 0.10 0.03 0.09 0.01 0.24 0.24 0.27 -48.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0768 0.0797 0.0736 0.0805 0.0749 0.0753 6.28%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.16 0.27 0.22 0.28 0.29 0.49 0.51 -
P/RPS 7.11 14.07 10.80 11.43 10.57 17.92 15.93 -41.62%
P/EPS 88.89 450.00 129.41 933.33 64.44 108.89 102.00 -8.77%
EY 1.13 0.22 0.77 0.11 1.55 0.92 0.98 9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.80 1.47 1.87 1.93 3.50 3.64 -55.82%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 28/04/11 24/01/11 29/10/10 27/07/10 23/04/10 29/01/10 -
Price 0.15 0.24 0.32 0.28 0.31 0.42 0.41 -
P/RPS 6.67 12.51 15.71 11.43 11.30 15.36 12.81 -35.30%
P/EPS 83.33 400.00 188.24 933.33 68.89 93.33 82.00 1.07%
EY 1.20 0.25 0.53 0.11 1.45 1.07 1.22 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.60 2.13 1.87 2.07 3.00 2.93 -51.19%

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