[TRIVE] QoQ TTM Result on 30-Nov-2013 [#3]

Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -1.04%
YoY- 52.28%
View:
Show?
TTM Result
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
Revenue 9,402 7,288 4,725 2,823 971 573 658 3401.25%
PBT -2,967 -4,659 -8,619 -10,129 -9,397 -8,564 -42,125 -97.11%
Tax 0 0 0 0 0 110 113 -
NP -2,967 -4,659 -8,619 -10,129 -9,397 -8,454 -42,012 -97.10%
-
NP to SH -4,887 -6,579 -8,557 -10,067 -9,963 -9,020 -42,640 -94.47%
-
Tax Rate - - - - - - - -
Total Cost 12,369 11,947 13,344 12,952 10,368 9,027 42,670 -80.90%
-
Net Worth 0 29,590 0 42,426 0 48,282 49,576 -
Dividend
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
Net Worth 0 29,590 0 42,426 0 48,282 49,576 -
NOSH 680,000 48,509 690,769 707,105 713,870 689,749 708,235 -5.29%
Ratio Analysis
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
NP Margin -31.56% -63.93% -182.41% -358.80% -967.77% -1,475.39% -6,384.80% -
ROE 0.00% -22.23% 0.00% -23.73% 0.00% -18.68% -86.01% -
Per Share
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
RPS 1.38 15.02 0.68 0.40 0.14 0.08 0.09 3747.61%
EPS -0.72 -13.56 -1.24 -1.42 -1.40 -1.31 -6.02 -94.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.61 0.00 0.06 0.00 0.07 0.07 -
Adjusted Per Share Value based on latest NOSH - 707,105
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
RPS 0.78 0.60 0.39 0.23 0.08 0.05 0.05 3837.34%
EPS -0.41 -0.55 -0.71 -0.84 -0.83 -0.75 -3.54 -94.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0246 0.00 0.0352 0.00 0.0401 0.0411 -
Price Multiplier on Financial Quarter End Date
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
Date 30/04/14 28/02/14 30/01/14 29/11/13 31/10/13 30/08/13 31/07/13 -
Price 0.105 0.09 0.065 0.07 0.075 0.07 0.05 -
P/RPS 7.59 0.60 9.50 17.53 55.14 84.26 53.82 -92.71%
P/EPS -14.61 -0.66 -5.25 -4.92 -5.37 -5.35 -0.83 4527.27%
EY -6.84 -150.69 -19.06 -20.34 -18.61 -18.68 -120.41 -97.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.15 0.00 1.17 0.00 1.00 0.71 -
Price Multiplier on Announcement Date
30/04/14 28/02/14 31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 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