[TRIVE] YoY Cumulative Quarter Result on 30-Apr-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013
Profit Trend
QoQ- -7.19%
YoY- -7.19%
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Revenue 2,640 1,860 15,374 48,967 72,270 72,365 12,211 -23.66%
PBT 304 228 -11,675 -60,474 -20,343 -56,725 1,160 -21.03%
Tax 0 0 0 110 406 409 0 -
NP 304 228 -11,675 -60,364 -19,937 -56,316 1,160 -21.03%
-
NP to SH 304 228 -11,674 -60,364 -19,937 -56,316 1,160 -21.03%
-
Tax Rate 0.00% 0.00% - - - - 0.00% -
Total Cost 2,336 1,632 27,049 109,331 92,207 128,681 11,051 -23.96%
-
Net Worth 60,799 53,463 42,971 0 91,908 49,461 109,176 -9.80%
Dividend
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Net Worth 60,799 53,463 42,971 0 91,908 49,461 109,176 -9.80%
NOSH 1,520,000 1,336,591 716,196 706,011 706,985 706,599 682,352 15.16%
Ratio Analysis
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
NP Margin 11.52% 12.26% -75.94% -123.27% -27.59% -77.82% 9.50% -
ROE 0.50% 0.43% -27.17% 0.00% -21.69% -113.86% 1.06% -
Per Share
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
RPS 0.17 0.14 2.15 6.94 10.22 10.24 1.79 -33.97%
EPS 0.02 0.02 -1.63 -8.55 -2.82 -7.97 0.17 -31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.06 0.00 0.13 0.07 0.16 -21.68%
Adjusted Per Share Value based on latest NOSH - 705,555
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
RPS 0.22 0.15 1.28 4.06 6.00 6.01 1.01 -23.56%
EPS 0.03 0.02 -0.97 -5.01 -1.65 -4.67 0.10 -19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0444 0.0357 0.00 0.0763 0.041 0.0906 -9.79%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Date 31/07/17 28/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 -
Price 0.105 0.155 0.075 0.045 0.08 0.045 0.16 -
P/RPS 60.45 111.38 3.49 0.65 0.78 0.44 1.88 84.40%
P/EPS 525.00 908.65 -4.60 -0.53 -2.84 -0.56 29.14 66.49%
EY 0.19 0.11 -21.73 -190.00 -35.25 -177.11 3.43 -39.96%
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 0.62 0.64 0.00 -
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Date 27/09/17 29/06/17 30/09/14 - 31/01/13 30/04/13 30/01/12 -
Price 0.165 0.13 0.08 0.00 0.055 0.045 0.17 -
P/RPS 95.00 93.42 3.73 0.00 0.54 0.44 2.00 97.53%
P/EPS 825.00 762.09 -4.91 0.00 -1.95 -0.56 30.97 78.38%
EY 0.12 0.13 -20.38 0.00 -51.27 -177.11 3.23 -44.04%
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 0.42 0.64 0.00 -

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