[TRIVE] QoQ TTM Result on 31-Aug-2012 [#2]

Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- -317.03%
YoY- -261.73%
View:
Show?
TTM Result
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 34,602 48,832 60,059 71,756 54,339 55,440 56,527 -29.28%
PBT -59,847 -58,120 -21,502 -6,995 3,164 4,068 4,220 -
Tax 519 409 406 406 -128 -128 -128 -
NP -59,328 -57,711 -21,096 -6,589 3,036 3,940 4,092 -
-
NP to SH -59,328 -57,711 -21,096 -6,589 3,036 3,940 4,092 -
-
Tax Rate - - - - 4.05% 3.15% 3.03% -
Total Cost 93,930 106,543 81,155 78,345 51,303 51,500 52,435 50.91%
-
Net Worth 0 49,447 91,804 98,854 111,039 125,866 109,176 -
Dividend
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 0 49,447 91,804 98,854 111,039 125,866 109,176 -
NOSH 705,555 706,388 706,190 706,101 693,999 786,666 682,352 2.38%
Ratio Analysis
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -171.46% -118.18% -35.13% -9.18% 5.59% 7.11% 7.24% -
ROE 0.00% -116.71% -22.98% -6.67% 2.73% 3.13% 3.75% -
Per Share
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 4.90 6.91 8.50 10.16 7.83 7.05 8.28 -30.95%
EPS -8.41 -8.17 -2.99 -0.93 0.44 0.50 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.07 0.13 0.14 0.16 0.16 0.16 -
Adjusted Per Share Value based on latest NOSH - 706,101
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 2.74 3.86 4.75 5.68 4.30 4.39 4.47 -29.21%
EPS -4.70 -4.57 -1.67 -0.52 0.24 0.31 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0391 0.0727 0.0782 0.0879 0.0996 0.0864 -
Price Multiplier on Financial Quarter End Date
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/04/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.045 0.045 0.08 0.13 0.14 0.19 0.16 -
P/RPS 0.92 0.65 0.94 1.28 1.79 2.70 1.93 -40.73%
P/EPS -0.54 -0.55 -2.68 -13.93 32.00 37.94 26.68 -
EY -186.86 -181.55 -37.34 -7.18 3.12 2.64 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.62 0.93 0.88 1.19 1.00 -
Price Multiplier on Announcement Date
30/04/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date - 30/04/13 31/01/13 31/10/12 27/07/12 27/04/12 30/01/12 -
Price 0.00 0.045 0.055 0.10 0.14 0.16 0.17 -
P/RPS 0.00 0.65 0.65 0.98 1.79 2.27 2.05 -
P/EPS 0.00 -0.55 -1.84 -10.72 32.00 31.95 28.35 -
EY 0.00 -181.55 -54.31 -9.33 3.12 3.13 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.42 0.71 0.88 1.00 1.06 -

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