[TRIVE] QoQ TTM Result on 31-Jul-2023 [#4]

Announcement Date
29-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jul-2023 [#4]
Profit Trend
QoQ- -151.73%
YoY- -228.57%
View:
Show?
TTM Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 7,649 7,139 7,622 9,144 9,357 9,739 9,259 -11.96%
PBT -41,387 -41,792 -14,963 -17,084 36,625 37,945 12,461 -
Tax 2,348 2,348 -378 -378 -2,867 -2,867 -141 -
NP -39,039 -39,444 -15,341 -17,462 33,758 35,078 12,320 -
-
NP to SH -39,039 -39,444 -15,341 -17,462 33,758 35,078 12,320 -
-
Tax Rate - - - - 7.83% 7.56% 1.13% -
Total Cost 46,688 46,583 22,963 26,606 -24,401 -25,339 -3,061 -
-
Net Worth 113,726 113,726 113,726 126,362 138,998 138,998 113,726 0.00%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 113,726 113,726 113,726 126,362 138,998 138,998 113,726 0.00%
NOSH 1,263,638 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 1,263,622 0.00%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin -510.38% -552.51% -201.27% -190.97% 360.78% 360.18% 133.06% -
ROE -34.33% -34.68% -13.49% -13.82% 24.29% 25.24% 10.83% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 0.61 0.56 0.60 0.72 0.74 0.77 0.73 -11.29%
EPS -3.09 -3.12 -1.21 -1.38 2.67 2.78 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.11 0.11 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 1,263,622
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 0.61 0.56 0.60 0.72 0.74 0.77 0.73 -11.29%
EPS -3.09 -3.12 -1.21 -1.38 2.67 2.78 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.11 0.11 0.09 0.00%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 0.055 0.06 0.06 0.06 0.07 0.075 0.05 -
P/RPS 9.09 10.62 9.95 8.29 9.45 9.73 6.82 21.13%
P/EPS -1.78 -1.92 -4.94 -4.34 2.62 2.70 5.13 -
EY -56.17 -52.03 -20.23 -23.03 38.16 37.01 19.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.67 0.60 0.64 0.68 0.56 5.87%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 24/06/24 21/03/24 20/12/23 29/09/23 23/06/23 22/03/23 29/12/22 -
Price 0.065 0.06 0.055 0.065 0.07 0.07 0.065 -
P/RPS 10.74 10.62 9.12 8.98 9.45 9.08 8.87 13.61%
P/EPS -2.10 -1.92 -4.53 -4.70 2.62 2.52 6.67 -
EY -47.53 -52.03 -22.07 -21.26 38.16 39.66 15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.61 0.65 0.64 0.64 0.72 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