[TRIVE] QoQ TTM Result on 31-Jul-2015 [#2]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -1.81%
YoY- -115.34%
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 35,034 35,372 34,527 32,665 10,461 11,586 13,492 89.02%
PBT -25,097 -26,163 -13,637 -16,069 -15,784 -14,547 -7,412 125.65%
Tax 0 0 0 0 0 0 0 -
NP -25,097 -26,163 -13,637 -16,069 -15,784 -14,547 -7,412 125.65%
-
NP to SH -25,097 -26,163 -13,637 -16,069 -15,784 -14,547 -9,332 93.50%
-
Tax Rate - - - - - - - -
Total Cost 60,131 61,535 48,164 48,734 26,245 26,133 20,904 102.39%
-
Net Worth 46,133 29,714 42,000 53,680 52,739 53,695 46,133 0.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 46,133 29,714 42,000 53,680 52,739 53,695 46,133 0.00%
NOSH 1,153,333 990,481 840,000 894,677 878,999 894,925 768,888 31.06%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -71.64% -73.97% -39.50% -49.19% -150.88% -125.56% -54.94% -
ROE -54.40% -88.05% -32.47% -29.93% -29.93% -27.09% -20.23% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.04 3.57 4.11 3.65 1.19 1.29 1.75 44.55%
EPS -2.18 -2.64 -1.62 -1.80 -1.80 -1.63 -1.21 48.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.05 0.06 0.06 0.06 0.06 -23.70%
Adjusted Per Share Value based on latest NOSH - 894,677
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 2.77 2.80 2.73 2.59 0.83 0.92 1.07 88.64%
EPS -1.99 -2.07 -1.08 -1.27 -1.25 -1.15 -0.74 93.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0235 0.0332 0.0425 0.0417 0.0425 0.0365 0.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.035 0.04 0.07 0.09 0.09 0.065 0.075 -
P/RPS 1.15 1.12 1.70 2.47 7.56 5.02 4.27 -58.32%
P/EPS -1.61 -1.51 -4.31 -5.01 -5.01 -4.00 -6.18 -59.24%
EY -62.17 -66.04 -23.19 -19.96 -19.95 -25.01 -16.18 145.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.33 1.40 1.50 1.50 1.08 1.25 -20.87%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 25/03/16 30/12/15 29/09/15 30/06/15 27/03/15 31/12/14 -
Price 0.075 0.04 0.05 0.055 0.095 0.105 0.055 -
P/RPS 2.47 1.12 1.22 1.51 7.98 8.11 3.13 -14.61%
P/EPS -3.45 -1.51 -3.08 -3.06 -5.29 -6.46 -4.53 -16.61%
EY -29.01 -66.04 -32.47 -32.66 -18.90 -15.48 -22.07 20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.33 1.00 0.92 1.58 1.75 0.92 61.10%

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