[TRIVE] QoQ TTM Result on 31-May-2012 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -22.94%
YoY- 2.33%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 48,832 60,059 71,756 54,339 55,440 56,527 57,995 -10.84%
PBT -58,120 -21,502 -6,995 3,164 4,068 4,220 4,202 -
Tax 409 406 406 -128 -128 -128 -128 -
NP -57,711 -21,096 -6,589 3,036 3,940 4,092 4,074 -
-
NP to SH -57,711 -21,096 -6,589 3,036 3,940 4,092 4,074 -
-
Tax Rate - - - 4.05% 3.15% 3.03% 3.05% -
Total Cost 106,543 81,155 78,345 51,303 51,500 52,435 53,921 57.52%
-
Net Worth 49,447 91,804 98,854 111,039 125,866 109,176 102,078 -38.34%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 49,447 91,804 98,854 111,039 125,866 109,176 102,078 -38.34%
NOSH 706,388 706,190 706,101 693,999 786,666 682,352 680,526 2.52%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -118.18% -35.13% -9.18% 5.59% 7.11% 7.24% 7.02% -
ROE -116.71% -22.98% -6.67% 2.73% 3.13% 3.75% 3.99% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 6.91 8.50 10.16 7.83 7.05 8.28 8.52 -13.04%
EPS -8.17 -2.99 -0.93 0.44 0.50 0.60 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.13 0.14 0.16 0.16 0.16 0.15 -39.86%
Adjusted Per Share Value based on latest NOSH - 693,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 3.86 4.75 5.68 4.30 4.39 4.47 4.59 -10.91%
EPS -4.57 -1.67 -0.52 0.24 0.31 0.32 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0727 0.0782 0.0879 0.0996 0.0864 0.0808 -38.38%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.045 0.08 0.13 0.14 0.19 0.16 0.11 -
P/RPS 0.65 0.94 1.28 1.79 2.70 1.93 1.29 -36.70%
P/EPS -0.55 -2.68 -13.93 32.00 37.94 26.68 18.37 -
EY -181.55 -37.34 -7.18 3.12 2.64 3.75 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.93 0.88 1.19 1.00 0.73 -8.40%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 31/01/13 31/10/12 27/07/12 27/04/12 30/01/12 28/10/11 -
Price 0.045 0.055 0.10 0.14 0.16 0.17 0.15 -
P/RPS 0.65 0.65 0.98 1.79 2.27 2.05 1.76 -48.55%
P/EPS -0.55 -1.84 -10.72 32.00 31.95 28.35 25.06 -
EY -181.55 -54.31 -9.33 3.12 3.13 3.53 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.71 0.88 1.00 1.06 1.00 -25.75%

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