[TRIVE] QoQ TTM Result on 28-Feb-2011 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -35.77%
YoY- -72.71%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 56,527 57,995 56,901 59,867 65,951 74,026 82,261 -22.11%
PBT 4,220 4,202 3,174 4,974 7,629 9,885 14,766 -56.57%
Tax -128 -128 -207 -207 -207 -207 -105 14.10%
NP 4,092 4,074 2,967 4,767 7,422 9,678 14,661 -57.25%
-
NP to SH 4,092 4,074 2,967 4,767 7,422 9,678 14,661 -57.25%
-
Tax Rate 3.03% 3.05% 6.52% 4.16% 2.71% 2.09% 0.71% -
Total Cost 52,435 53,921 53,934 55,100 58,529 64,348 67,600 -15.56%
-
Net Worth 109,176 102,078 104,249 97,000 100,764 93,000 101,700 4.83%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 109,176 102,078 104,249 97,000 100,764 93,000 101,700 4.83%
NOSH 682,352 680,526 694,999 646,666 671,764 620,000 678,000 0.42%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.24% 7.02% 5.21% 7.96% 11.25% 13.07% 17.82% -
ROE 3.75% 3.99% 2.85% 4.91% 7.37% 10.41% 14.42% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 8.28 8.52 8.19 9.26 9.82 11.94 12.13 -22.45%
EPS 0.60 0.60 0.43 0.74 1.10 1.56 2.16 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 646,666
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 4.47 4.59 4.50 4.74 5.22 5.86 6.51 -22.15%
EPS 0.32 0.32 0.23 0.38 0.59 0.77 1.16 -57.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0864 0.0808 0.0825 0.0768 0.0797 0.0736 0.0805 4.82%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.16 0.11 0.16 0.27 0.22 0.28 0.29 -
P/RPS 1.93 1.29 1.95 2.92 2.24 2.35 2.39 -13.27%
P/EPS 26.68 18.37 37.48 36.63 19.91 17.94 13.41 58.12%
EY 3.75 5.44 2.67 2.73 5.02 5.57 7.46 -36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.73 1.07 1.80 1.47 1.87 1.93 -35.46%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 28/10/11 28/07/11 28/04/11 24/01/11 29/10/10 27/07/10 -
Price 0.17 0.15 0.15 0.24 0.32 0.28 0.31 -
P/RPS 2.05 1.76 1.83 2.59 3.26 2.35 2.56 -13.75%
P/EPS 28.35 25.06 35.14 32.56 28.96 17.94 14.34 57.45%
EY 3.53 3.99 2.85 3.07 3.45 5.57 6.98 -36.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.00 1.60 2.13 1.87 2.07 -35.96%

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