[TRIVE] YoY Annualized Quarter Result on 30-Nov-2013 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -26.01%
YoY- 34.73%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Revenue 45,146 3,870 7,386 3,242 55,624 78,457 79,549 -8.44%
PBT -10,188 -14,029 -4,840 -11,154 3,708 12,656 19,796 -
Tax 0 0 0 0 0 0 0 -
NP -10,188 -14,029 -4,840 -11,154 3,708 12,656 19,796 -
-
NP to SH -10,188 -14,024 -4,840 -11,154 3,708 12,656 19,796 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 55,334 17,899 12,226 14,397 51,916 65,801 59,753 -1.18%
-
Net Worth 45,057 53,938 0 42,538 101,743 102,431 86,266 -9.61%
Dividend
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 45,057 53,938 0 42,538 101,743 102,431 86,266 -9.61%
NOSH 901,153 898,974 986,853 708,983 678,292 682,877 227,018 23.94%
Ratio Analysis
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
NP Margin -22.57% -362.45% -65.52% -344.00% 6.67% 16.13% 24.89% -
ROE -22.61% -26.00% 0.00% -26.22% 3.64% 12.36% 22.95% -
Per Share
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
RPS 5.01 0.43 0.75 0.46 8.20 11.49 35.04 -26.13%
EPS -1.03 -1.56 -0.68 -1.57 0.55 1.85 8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.00 0.06 0.15 0.15 0.38 -27.08%
Adjusted Per Share Value based on latest NOSH - 707,105
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
RPS 3.57 0.31 0.58 0.26 4.40 6.21 6.30 -8.46%
EPS -0.81 -1.11 -0.38 -0.88 0.29 1.00 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0427 0.00 0.0337 0.0805 0.0811 0.0683 -9.60%
Price Multiplier on Financial Quarter End Date
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Date 30/10/15 30/04/15 30/04/14 29/11/13 31/05/11 31/05/10 29/05/09 -
Price 0.07 0.09 0.105 0.07 0.16 0.29 0.68 -
P/RPS 1.40 20.90 14.03 15.30 1.95 2.52 1.94 -4.95%
P/EPS -6.19 -5.77 -21.41 -4.45 29.27 15.65 7.80 -
EY -16.15 -17.33 -4.67 -22.48 3.42 6.39 12.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 0.00 1.17 1.07 1.93 1.79 -3.75%
Price Multiplier on Announcement Date
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Date 30/12/15 30/06/15 30/06/14 27/01/14 28/07/11 27/07/10 24/07/09 -
Price 0.05 0.095 0.065 0.06 0.15 0.31 0.77 -
P/RPS 1.00 22.06 8.68 13.12 1.83 2.70 2.20 -11.55%
P/EPS -4.42 -6.09 -13.25 -3.81 27.44 16.73 8.83 -
EY -22.61 -16.42 -7.55 -26.22 3.64 5.98 11.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 0.00 1.00 1.00 2.07 2.03 -10.43%

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