[TRIVE] QoQ TTM Result on 30-Apr-2021 [#3]

Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -17.92%
YoY- -18.68%
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 10,402 10,883 9,845 7,916 6,488 5,153 4,534 73.68%
PBT -53,861 -58,132 -58,815 -9,278 -8,258 -6,004 -5,460 358.04%
Tax -84 -84 -84 1 -18 -18 -18 178.47%
NP -53,945 -58,216 -58,899 -9,277 -8,276 -6,022 -5,478 357.52%
-
NP to SH -53,078 -56,425 -56,958 -7,325 -6,212 -4,882 -4,488 416.75%
-
Tax Rate - - - - - - - -
Total Cost 64,347 69,099 68,744 17,193 14,764 11,175 10,012 244.50%
-
Net Worth 92,340 94,771 238,474 344,613 75,216 75,216 51,929 46.62%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 92,340 94,771 238,474 344,613 75,216 75,216 51,929 46.62%
NOSH 1,263,622 1,053,018 1,053,018 1,053,018 1,053,033 3,760,834 3,760,832 -51.57%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin -518.60% -534.93% -598.26% -117.19% -127.56% -116.86% -120.82% -
ROE -57.48% -59.54% -23.88% -2.13% -8.26% -6.49% -8.64% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 0.90 1.03 0.37 0.34 0.17 0.14 0.17 202.83%
EPS -4.60 -5.36 -2.15 -0.32 -0.17 -0.13 -0.17 795.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.15 0.02 0.02 0.02 151.34%
Adjusted Per Share Value based on latest NOSH - 1,053,018
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 0.82 0.86 0.78 0.63 0.51 0.41 0.36 72.85%
EPS -4.20 -4.47 -4.51 -0.58 -0.49 -0.39 -0.36 412.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.075 0.1887 0.2727 0.0595 0.0595 0.0411 46.64%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.075 0.065 0.055 0.085 0.16 0.01 0.015 -
P/RPS 8.32 6.29 14.80 24.67 92.75 7.30 8.59 -2.10%
P/EPS -1.63 -1.21 -2.56 -26.66 -96.87 -7.70 -8.68 -67.10%
EY -61.31 -82.44 -39.08 -3.75 -1.03 -12.98 -11.52 203.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.61 0.57 8.00 0.50 0.75 16.19%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 28/03/22 21/12/21 30/09/21 23/07/21 24/03/21 23/12/20 13/10/20 -
Price 0.08 0.03 0.06 0.065 0.11 0.29 0.01 -
P/RPS 8.88 2.90 16.15 18.86 63.76 211.65 5.73 33.81%
P/EPS -1.74 -0.56 -2.79 -20.39 -66.60 -223.40 -5.79 -55.03%
EY -57.48 -178.61 -35.83 -4.91 -1.50 -0.45 -17.28 122.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.33 0.67 0.43 5.50 14.50 0.50 58.53%

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