[TRIVE] QoQ Quarter Result on 31-Oct-2022 [#1]

Announcement Date
29-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- -117.29%
YoY- -152.23%
View:
Show?
Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 2,250 2,268 2,264 2,362 2,463 2,650 1,784 16.78%
PBT -41,476 -356 26,839 -2,091 12,233 964 1,355 -
Tax 2,348 0 -2,726 0 -141 0 0 -
NP -39,128 -356 24,113 -2,091 12,092 964 1,355 -
-
NP to SH -39,128 -356 24,113 -2,091 12,092 964 1,355 -
-
Tax Rate - - 10.16% - 1.15% 0.00% 0.00% -
Total Cost 41,378 2,624 -21,849 4,453 -9,629 1,686 429 2020.84%
-
Net Worth 126,362 138,998 138,998 113,726 113,726 101,089 92,340 23.32%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 126,362 138,998 138,998 113,726 113,726 101,089 92,340 23.32%
NOSH 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin -1,739.02% -15.70% 1,065.06% -88.53% 490.95% 36.38% 75.95% -
ROE -30.96% -0.26% 17.35% -1.84% 10.63% 0.95% 1.47% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 0.18 0.18 0.18 0.19 0.19 0.21 0.15 12.96%
EPS -3.10 -0.03 1.91 -0.17 0.96 0.08 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.09 0.09 0.08 0.08 16.08%
Adjusted Per Share Value based on latest NOSH - 1,263,622
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 0.18 0.18 0.18 0.19 0.19 0.21 0.14 18.29%
EPS -3.10 -0.03 1.91 -0.17 0.96 0.08 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.09 0.09 0.08 0.0731 23.30%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.06 0.07 0.075 0.05 0.05 0.085 0.075 -
P/RPS 33.70 39.00 41.86 26.75 25.65 40.53 48.53 -21.63%
P/EPS -1.94 -248.47 3.93 -30.22 5.23 111.42 63.89 -
EY -51.61 -0.40 25.44 -3.31 19.14 0.90 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.68 0.56 0.56 1.06 0.94 -25.92%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 23/06/23 22/03/23 29/12/22 29/09/22 28/06/22 28/03/22 -
Price 0.065 0.07 0.07 0.065 0.05 0.055 0.08 -
P/RPS 36.50 39.00 39.07 34.77 25.65 26.23 51.76 -20.82%
P/EPS -2.10 -248.47 3.67 -39.28 5.23 72.09 68.15 -
EY -47.64 -0.40 27.26 -2.55 19.14 1.39 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.64 0.72 0.56 0.69 1.00 -25.02%

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