[TRIVE] YoY Annualized Quarter Result on 31-Jul-2014

Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014
Profit Trend
QoQ- -141.2%
YoY- 80.22%
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
Revenue 5,280 7,440 15,374 45,200 9,024 61,945 72,365 -44.67%
PBT 608 912 -11,675 -55,822 -38,825 -17,436 -56,725 -
Tax 0 0 0 101 788 348 409 -
NP 608 912 -11,675 -55,720 -38,037 -17,088 -56,316 -
-
NP to SH 608 912 -11,674 -55,720 -59,018 -17,088 -56,316 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 4,672 6,528 27,049 100,920 47,061 79,034 128,681 -52.75%
-
Net Worth 60,799 53,463 42,971 0 75,664 91,908 49,461 4.77%
Dividend
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
Net Worth 60,799 53,463 42,971 0 75,664 91,908 49,461 4.77%
NOSH 1,520,000 1,336,591 716,196 706,011 1,080,915 706,985 706,599 18.91%
Ratio Analysis
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
NP Margin 11.52% 12.26% -75.94% -123.27% -421.51% -27.59% -77.82% -
ROE 1.00% 1.71% -27.17% 0.00% -78.00% -18.59% -113.86% -
Per Share
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
RPS 0.35 0.56 2.15 6.40 0.83 8.76 10.24 -53.39%
EPS 0.04 0.08 -1.63 -7.89 -5.46 -2.42 -7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.06 0.00 0.07 0.13 0.07 -11.88%
Adjusted Per Share Value based on latest NOSH - 720,821
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
RPS 0.42 0.59 1.22 3.58 0.71 4.90 5.73 -44.62%
EPS 0.05 0.07 -0.92 -4.41 -4.67 -1.35 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0423 0.034 0.00 0.0599 0.0727 0.0391 4.79%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
Date 31/07/17 28/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 -
Price 0.105 0.155 0.075 0.045 0.05 0.08 0.045 -
P/RPS 30.23 27.85 3.49 0.70 5.99 0.91 0.44 160.27%
P/EPS 262.50 227.16 -4.60 -0.57 -0.92 -3.31 -0.56 -
EY 0.38 0.44 -21.73 -175.38 -109.20 -30.21 -177.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.88 1.25 0.00 0.71 0.62 0.64 37.65%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/07/14 30/04/13 31/07/13 30/11/12 28/02/13 CAGR
Date 27/09/17 29/06/17 30/09/14 - - 31/01/13 30/04/13 -
Price 0.165 0.13 0.08 0.00 0.00 0.055 0.045 -
P/RPS 47.50 23.35 3.73 0.00 0.00 0.63 0.44 188.27%
P/EPS 412.50 190.52 -4.91 0.00 0.00 -2.28 -0.56 -
EY 0.24 0.52 -20.38 0.00 0.00 -43.95 -177.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 3.25 1.33 0.00 0.00 0.42 0.64 52.44%

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