[TRIVE] QoQ Quarter Result on 31-Jan-2015 [#2]

Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -116.62%
YoY- -567.71%
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 2,412 29,762 1,686 667 550 7,558 2,811 -9.67%
PBT -336 -5,547 -1,758 -5,996 -2,768 -5,262 -521 -25.29%
Tax 0 0 0 0 0 0 0 -
NP -336 -5,547 -1,758 -5,996 -2,768 -5,262 -521 -25.29%
-
NP to SH -336 -5,547 -1,758 -5,996 -2,768 -5,262 -521 -25.29%
-
Tax Rate - - - - - - - -
Total Cost 2,748 35,309 3,444 6,663 3,318 12,820 3,332 -12.02%
-
Net Worth 42,000 53,680 52,739 53,695 46,133 43,249 0 -
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 42,000 53,680 52,739 53,695 46,133 43,249 0 -
NOSH 840,000 894,677 878,999 894,925 768,888 720,821 680,000 15.08%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -13.93% -18.64% -104.27% -898.95% -503.27% -69.62% -18.53% -
ROE -0.80% -10.33% -3.33% -11.17% -6.00% -12.17% 0.00% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.29 3.33 0.19 0.07 0.07 1.05 0.41 -20.56%
EPS -0.04 -0.62 -0.20 -0.67 -0.36 -0.73 -0.07 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.06 0.06 0.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 894,925
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.20 2.47 0.14 0.06 0.05 0.63 0.23 -8.87%
EPS -0.03 -0.46 -0.15 -0.50 -0.23 -0.44 -0.04 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0445 0.0438 0.0446 0.0383 0.0359 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.07 0.09 0.09 0.065 0.075 0.075 0.105 -
P/RPS 24.38 2.71 46.92 87.21 104.85 7.15 25.40 -2.68%
P/EPS -175.00 -14.52 -45.00 -9.70 -20.83 -10.27 -137.04 17.65%
EY -0.57 -6.89 -2.22 -10.31 -4.80 -9.73 -0.73 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 1.50 1.08 1.25 1.25 0.00 -
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/12/15 29/09/15 30/06/15 27/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.05 0.055 0.095 0.105 0.055 0.08 0.065 -
P/RPS 17.41 1.65 49.53 140.88 76.89 7.63 15.72 7.02%
P/EPS -125.00 -8.87 -47.50 -15.67 -15.28 -10.96 -84.84 29.38%
EY -0.80 -11.27 -2.11 -6.38 -6.55 -9.13 -1.18 -22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.58 1.75 0.92 1.33 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