[TRIVE] YoY Cumulative Quarter Result on 28-Feb-2014 [#4]

Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- -212.42%
YoY- 82.75%
View:
Show?
Cumulative Result
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
Revenue 4,092 3,165 35,372 5,005 57,995 74,026 83,080 -28.64%
PBT -11,729 2,006 -26,163 7,227 4,050 9,885 20,121 -
Tax 0 0 0 -14,454 -304 -207 -105 -
NP -11,729 2,006 -26,163 -7,227 3,746 9,678 20,016 -
-
NP to SH -11,729 2,006 -26,163 -9,713 3,746 9,678 20,016 -
-
Tax Rate - 0.00% - 200.00% 7.51% 2.09% 0.52% -
Total Cost 15,821 1,159 61,535 12,232 54,249 64,348 63,064 -14.35%
-
Net Worth 73,737 47,868 28,013 57,917 101,849 102,232 29,505 10.81%
Dividend
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 73,737 47,868 28,013 57,917 101,849 102,232 29,505 10.81%
NOSH 2,133,173 1,336,591 933,770 94,946 678,999 681,549 226,967 28.55%
Ratio Analysis
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
NP Margin -286.63% 63.38% -73.97% -144.40% 6.46% 13.07% 24.09% -
ROE -15.91% 4.19% -93.40% -16.77% 3.68% 9.47% 67.84% -
Per Share
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
RPS 0.17 0.26 3.79 5.27 8.54 10.86 36.60 -45.23%
EPS -0.48 0.17 -2.62 -10.23 0.55 1.42 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.03 0.61 0.15 0.15 0.13 -15.15%
Adjusted Per Share Value based on latest NOSH - 48,509
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
RPS 0.32 0.25 2.80 0.40 4.59 5.86 6.57 -28.73%
EPS -0.93 0.16 -2.07 -0.77 0.30 0.77 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.0379 0.0222 0.0458 0.0806 0.0809 0.0233 10.84%
Price Multiplier on Financial Quarter End Date
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
Date 31/07/18 31/01/17 29/01/16 28/02/14 29/08/11 30/08/10 28/08/09 -
Price 0.025 0.09 0.04 0.09 0.11 0.28 0.79 -
P/RPS 15.02 34.03 1.06 1.71 1.29 2.58 2.16 24.28%
P/EPS -5.24 53.69 -1.43 -0.88 19.94 19.72 8.96 -
EY -19.09 1.86 -70.05 -113.67 5.02 5.07 11.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.25 1.33 0.15 0.73 1.87 6.08 -20.00%
Price Multiplier on Announcement Date
31/07/18 31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 CAGR
Date 28/09/18 29/03/17 25/03/16 22/04/14 28/10/11 29/10/10 27/10/09 -
Price 0.02 0.205 0.04 0.11 0.15 0.28 0.69 -
P/RPS 12.01 77.51 1.06 2.09 1.76 2.58 1.89 23.03%
P/EPS -4.19 122.30 -1.43 -1.08 27.19 19.72 7.82 -
EY -23.86 0.82 -70.05 -93.00 3.68 5.07 12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 5.13 1.33 0.18 1.00 1.87 5.31 -20.70%

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