[TRIVE] QoQ TTM Result on 31-Oct-2017 [#1]

Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -75.99%
YoY- 104.0%
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 1,452 1,767 3,162 3,965 4,207 3,677 3,165 -40.60%
PBT -12,033 -6,239 -5,248 787 3,278 3,056 2,006 -
Tax 0 0 0 0 0 0 0 -
NP -12,033 -6,239 -5,248 787 3,278 3,056 2,006 -
-
NP to SH -12,033 -6,239 -5,248 787 3,278 3,056 2,006 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,485 8,006 8,410 3,178 929 621 1,159 415.77%
-
Net Worth 73,737 69,145 66,884 53,507 30,399 53,463 47,868 33.48%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 73,737 69,145 66,884 53,507 30,399 53,463 47,868 33.48%
NOSH 2,133,173 2,083,173 1,868,173 1,346,448 760,000 1,336,591 1,196,716 47.16%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -828.72% -353.08% -165.97% 19.85% 77.92% 83.11% 63.38% -
ROE -16.32% -9.02% -7.85% 1.47% 10.78% 5.72% 4.19% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.06 0.10 0.24 0.30 0.55 0.28 0.26 -62.47%
EPS -0.49 -0.36 -0.39 0.06 0.43 0.23 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.05 0.04 0.04 0.04 0.04 -17.49%
Adjusted Per Share Value based on latest NOSH - 1,346,448
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.11 0.14 0.25 0.31 0.33 0.29 0.25 -42.23%
EPS -0.95 -0.49 -0.42 0.06 0.26 0.24 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.0547 0.0529 0.0423 0.0241 0.0423 0.0379 33.51%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.025 0.03 0.045 0.135 0.105 0.155 0.09 -
P/RPS 42.32 29.35 19.04 45.55 18.97 56.34 34.03 15.69%
P/EPS -5.11 -8.31 -11.47 229.46 24.34 67.79 53.69 -
EY -19.58 -12.03 -8.72 0.44 4.11 1.48 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.90 3.38 2.63 3.88 2.25 -48.65%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 26/06/18 28/03/18 28/12/17 27/09/17 29/06/17 29/03/17 -
Price 0.02 0.03 0.03 0.045 0.165 0.13 0.205 -
P/RPS 33.86 29.35 12.69 15.18 29.81 47.26 77.51 -42.51%
P/EPS -4.09 -8.31 -7.65 76.49 38.26 56.86 122.30 -
EY -24.48 -12.03 -13.08 1.31 2.61 1.76 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.60 1.13 4.13 3.25 5.13 -74.35%

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