[TRIVE] YoY Annualized Quarter 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- -49.93%
YoY- -62.57%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
Revenue 2,200 2,788 540 58,116 54,716 87,016 77,900 -45.25%
PBT -11,072 -8,852 -7,820 1,388 4,568 13,592 16,868 -
Tax 0 0 0 0 0 0 0 -
NP -11,072 -8,852 -7,820 1,388 4,568 13,592 16,868 -
-
NP to SH -11,072 -8,852 -7,820 1,388 4,568 13,592 16,868 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,272 11,640 8,360 56,728 50,148 73,424 61,032 -22.71%
-
Net Worth 46,133 0 36,986 111,551 100,764 95,144 74,817 -7.84%
Dividend
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 46,133 0 36,986 111,551 100,764 95,144 74,817 -7.84%
NOSH 768,888 713,870 528,378 697,199 671,764 679,600 226,720 22.90%
Ratio Analysis
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -503.27% -317.50% -1,448.15% 2.39% 8.35% 15.62% 21.65% -
ROE -24.00% 0.00% -21.14% 1.24% 4.53% 14.29% 22.55% -
Per Share
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
RPS 0.29 0.39 0.10 8.34 8.15 12.80 34.36 -55.35%
EPS -1.44 -1.24 -1.48 0.20 0.68 2.00 7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.07 0.16 0.15 0.14 0.33 -25.01%
Adjusted Per Share Value based on latest NOSH - 693,999
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
RPS 0.17 0.22 0.04 4.60 4.33 6.89 6.16 -45.46%
EPS -0.88 -0.70 -0.62 0.11 0.36 1.08 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.00 0.0293 0.0883 0.0797 0.0753 0.0592 -7.84%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
Date 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 28/11/08 -
Price 0.075 0.075 0.06 0.14 0.22 0.51 0.62 -
P/RPS 26.21 19.20 58.71 1.68 2.70 3.98 1.80 57.20%
P/EPS -5.21 -6.05 -4.05 70.32 32.35 25.50 8.33 -
EY -19.20 -16.53 -24.67 1.42 3.09 3.92 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 0.86 0.88 1.47 3.64 1.88 -6.66%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 30/11/08 CAGR
Date 31/12/14 - 31/07/13 27/07/12 24/01/11 29/01/10 29/01/09 -
Price 0.055 0.00 0.05 0.14 0.32 0.41 0.69 -
P/RPS 19.22 0.00 48.92 1.68 3.93 3.20 2.01 46.42%
P/EPS -3.82 0.00 -3.38 70.32 47.06 20.50 9.27 -
EY -26.18 0.00 -29.60 1.42 2.13 4.88 10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.00 0.71 0.88 2.13 2.93 2.09 -12.94%

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