[TRIVE] QoQ TTM Result on 31-Aug-2011 [#4]

Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 37.31%
YoY- -57.9%
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 54,339 55,440 56,527 57,995 56,901 59,867 65,951 -12.10%
PBT 3,164 4,068 4,220 4,202 3,174 4,974 7,629 -44.35%
Tax -128 -128 -128 -128 -207 -207 -207 -27.39%
NP 3,036 3,940 4,092 4,074 2,967 4,767 7,422 -44.86%
-
NP to SH 3,036 3,940 4,092 4,074 2,967 4,767 7,422 -44.86%
-
Tax Rate 4.05% 3.15% 3.03% 3.05% 6.52% 4.16% 2.71% -
Total Cost 51,303 51,500 52,435 53,921 53,934 55,100 58,529 -8.40%
-
Net Worth 111,039 125,866 109,176 102,078 104,249 97,000 100,764 6.68%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 111,039 125,866 109,176 102,078 104,249 97,000 100,764 6.68%
NOSH 693,999 786,666 682,352 680,526 694,999 646,666 671,764 2.19%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 5.59% 7.11% 7.24% 7.02% 5.21% 7.96% 11.25% -
ROE 2.73% 3.13% 3.75% 3.99% 2.85% 4.91% 7.37% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 7.83 7.05 8.28 8.52 8.19 9.26 9.82 -14.00%
EPS 0.44 0.50 0.60 0.60 0.43 0.74 1.10 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.15 0.15 0.15 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 680,526
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 4.30 4.39 4.47 4.59 4.50 4.74 5.22 -12.11%
EPS 0.24 0.31 0.32 0.32 0.23 0.38 0.59 -45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0879 0.0996 0.0864 0.0808 0.0825 0.0768 0.0797 6.74%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.14 0.19 0.16 0.11 0.16 0.27 0.22 -
P/RPS 1.79 2.70 1.93 1.29 1.95 2.92 2.24 -13.87%
P/EPS 32.00 37.94 26.68 18.37 37.48 36.63 19.91 37.17%
EY 3.12 2.64 3.75 5.44 2.67 2.73 5.02 -27.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 1.00 0.73 1.07 1.80 1.47 -28.94%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 27/07/12 27/04/12 30/01/12 28/10/11 28/07/11 28/04/11 24/01/11 -
Price 0.14 0.16 0.17 0.15 0.15 0.24 0.32 -
P/RPS 1.79 2.27 2.05 1.76 1.83 2.59 3.26 -32.92%
P/EPS 32.00 31.95 28.35 25.06 35.14 32.56 28.96 6.87%
EY 3.12 3.13 3.53 3.99 2.85 3.07 3.45 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 1.06 1.00 1.00 1.60 2.13 -44.49%

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