[TRIVE] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 25.72%
YoY- 91.76%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
Revenue 11,586 13,492 14,973 9,402 7,288 4,725 2,823 234.33%
PBT -14,547 -7,412 -5,542 -2,967 -4,659 -8,619 -10,129 36.26%
Tax 0 0 0 0 0 0 0 -
NP -14,547 -7,412 -5,542 -2,967 -4,659 -8,619 -10,129 36.26%
-
NP to SH -14,547 -9,332 -7,462 -4,887 -6,579 -8,557 -10,067 36.98%
-
Tax Rate - - - - - - - -
Total Cost 26,133 20,904 20,515 12,369 11,947 13,344 12,952 82.21%
-
Net Worth 53,695 46,133 43,249 0 29,590 0 42,426 22.30%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
Net Worth 53,695 46,133 43,249 0 29,590 0 42,426 22.30%
NOSH 894,925 768,888 720,821 680,000 48,509 690,769 707,105 22.30%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
NP Margin -125.56% -54.94% -37.01% -31.56% -63.93% -182.41% -358.80% -
ROE -27.09% -20.23% -17.25% 0.00% -22.23% 0.00% -23.73% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
RPS 1.29 1.75 2.08 1.38 15.02 0.68 0.40 172.07%
EPS -1.63 -1.21 -1.04 -0.72 -13.56 -1.24 -1.42 12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.00 0.61 0.00 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 680,000
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
RPS 0.92 1.07 1.18 0.74 0.58 0.37 0.22 239.73%
EPS -1.15 -0.74 -0.59 -0.39 -0.52 -0.68 -0.80 36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0365 0.0342 0.00 0.0234 0.00 0.0336 22.24%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 28/02/14 30/01/14 29/11/13 -
Price 0.065 0.075 0.075 0.105 0.09 0.065 0.07 -
P/RPS 5.02 4.27 3.61 7.59 0.60 9.50 17.53 -65.66%
P/EPS -4.00 -6.18 -7.24 -14.61 -0.66 -5.25 -4.92 -16.21%
EY -25.01 -16.18 -13.80 -6.84 -150.69 -19.06 -20.34 19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 1.25 0.00 0.15 0.00 1.17 -6.61%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 28/02/14 31/01/14 30/11/13 CAGR
Date 27/03/15 31/12/14 - - - - - -
Price 0.105 0.055 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.11 3.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS -6.46 -4.53 0.00 0.00 0.00 0.00 0.00 -
EY -15.48 -22.07 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.92 0.00 0.00 0.00 0.00 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