[TRIVE] QoQ TTM Result on 30-Nov-2007 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 1.37%
YoY- 118.5%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 81,774 83,305 81,403 78,917 76,836 60,917 49,214 40.07%
PBT 19,979 20,874 20,362 19,925 19,655 15,976 12,200 38.72%
Tax 86 0 0 0 0 -258 -258 -
NP 20,065 20,874 20,362 19,925 19,655 15,718 11,942 41.11%
-
NP to SH 20,065 20,874 20,362 19,925 19,655 15,718 11,942 41.11%
-
Tax Rate -0.43% 0.00% 0.00% 0.00% 0.00% 1.61% 2.11% -
Total Cost 61,709 62,431 61,041 58,992 57,181 45,199 37,272 39.73%
-
Net Worth 70,275 65,928 59,094 54,366 27,048 0 0 -
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 70,275 65,928 59,094 54,366 27,048 0 0 -
NOSH 226,695 227,338 227,285 226,528 122,947 113,407 113,507 58.25%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 24.54% 25.06% 25.01% 25.25% 25.58% 25.80% 24.27% -
ROE 28.55% 31.66% 34.46% 36.65% 72.67% 0.00% 0.00% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 36.07 36.64 35.82 34.84 62.49 53.72 43.36 -11.49%
EPS 8.85 9.18 8.96 8.80 15.99 13.86 10.52 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.26 0.24 0.22 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 226,528
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 6.47 6.59 6.44 6.25 6.08 4.82 3.89 40.16%
EPS 1.59 1.65 1.61 1.58 1.56 1.24 0.95 40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0522 0.0468 0.043 0.0214 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.65 0.71 0.98 0.59 0.62 0.52 0.50 -
P/RPS 1.80 1.94 2.74 1.69 0.99 0.97 1.15 34.62%
P/EPS 7.34 7.73 10.94 6.71 3.88 3.75 4.75 33.48%
EY 13.62 12.93 9.14 14.91 25.78 26.65 21.04 -25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.45 3.77 2.46 2.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 24/10/08 28/07/08 28/04/08 24/01/08 29/10/07 05/07/07 17/04/07 -
Price 0.64 0.63 0.68 0.88 0.70 0.53 0.50 -
P/RPS 1.77 1.72 1.90 2.53 1.12 0.99 1.15 33.13%
P/EPS 7.23 6.86 7.59 10.00 4.38 3.82 4.75 32.15%
EY 13.83 14.57 13.17 10.00 22.84 26.15 21.04 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.17 2.62 3.67 3.18 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