[TRIVE] QoQ TTM Result on 31-Jan-2023 [#2]

Announcement Date
22-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jan-2023 [#2]
Profit Trend
QoQ- 184.72%
YoY- 166.09%
View:
Show?
TTM Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 7,622 9,144 9,357 9,739 9,259 9,690 10,864 -20.99%
PBT -14,963 -17,084 36,625 37,945 12,461 13,723 -49,515 -54.86%
Tax -378 -378 -2,867 -2,867 -141 -141 -84 171.82%
NP -15,341 -17,462 33,758 35,078 12,320 13,582 -49,599 -54.16%
-
NP to SH -15,341 -17,462 33,758 35,078 12,320 13,582 -49,599 -54.16%
-
Tax Rate - - 7.83% 7.56% 1.13% 1.03% - -
Total Cost 22,963 26,606 -24,401 -25,339 -3,061 -3,892 60,463 -47.46%
-
Net Worth 113,726 126,362 138,998 138,998 113,726 113,726 101,089 8.14%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 113,726 126,362 138,998 138,998 113,726 113,726 101,089 8.14%
NOSH 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 0.00%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin -201.27% -190.97% 360.78% 360.18% 133.06% 140.17% -456.54% -
ROE -13.49% -13.82% 24.29% 25.24% 10.83% 11.94% -49.06% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 0.60 0.72 0.74 0.77 0.73 0.77 0.86 -21.28%
EPS -1.21 -1.38 2.67 2.78 0.97 1.07 -3.93 -54.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.11 0.09 0.09 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 1,263,622
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 0.60 0.72 0.74 0.77 0.73 0.77 0.86 -21.28%
EPS -1.21 -1.38 2.67 2.78 0.97 1.07 -3.93 -54.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.11 0.09 0.09 0.08 8.14%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.06 0.06 0.07 0.075 0.05 0.05 0.085 -
P/RPS 9.95 8.29 9.45 9.73 6.82 6.52 9.89 0.40%
P/EPS -4.94 -4.34 2.62 2.70 5.13 4.65 -2.17 72.79%
EY -20.23 -23.03 38.16 37.01 19.50 21.50 -46.18 -42.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.64 0.68 0.56 0.56 1.06 -26.28%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 20/12/23 29/09/23 23/06/23 22/03/23 29/12/22 29/09/22 28/06/22 -
Price 0.055 0.065 0.07 0.07 0.065 0.04 0.055 -
P/RPS 9.12 8.98 9.45 9.08 8.87 5.22 6.40 26.55%
P/EPS -4.53 -4.70 2.62 2.52 6.67 3.72 -1.40 118.29%
EY -22.07 -21.26 38.16 39.66 15.00 26.87 -71.37 -54.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.64 0.64 0.72 0.44 0.69 -7.86%

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