[TRIVE] YoY Cumulative Quarter Result on 30-Apr-2020 [#3]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -79.98%
YoY- -35.93%
View:
Show?
Cumulative Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Revenue 7,227 6,208 2,826 3,720 3,627 1,897 33,860 -21.14%
PBT 1,468 -7,810 -3,992 -2,321 -6,011 -1,142 -7,641 -
Tax 0 0 -19 0 0 0 0 -
NP 1,468 -7,810 -4,011 -2,321 -6,011 -1,142 -7,641 -
-
NP to SH 1,468 -5,869 -3,155 -2,321 -6,011 -1,142 -7,641 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 5,759 14,018 6,837 6,041 9,638 3,039 41,501 -26.19%
-
Net Worth 90,338 344,613 48,476 65,324 69,145 34,259 45,057 11.29%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Net Worth 90,338 344,613 48,476 65,324 69,145 34,259 45,057 11.29%
NOSH 1,129,230 1,053,018 2,746,490 2,346,490 2,083,173 1,141,999 901,153 3.53%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
NP Margin 20.31% -125.81% -141.93% -62.39% -165.73% -60.20% -22.57% -
ROE 1.63% -1.70% -6.51% -3.55% -8.69% -3.33% -16.96% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
RPS 0.64 0.27 0.12 0.17 0.21 0.17 3.76 -23.84%
EPS 0.13 -0.26 -0.13 -0.11 -0.35 -0.10 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.02 0.03 0.04 0.03 0.05 7.49%
Adjusted Per Share Value based on latest NOSH - 2,746,490
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
RPS 0.60 0.52 0.23 0.31 0.30 0.16 2.81 -21.13%
EPS 0.12 -0.49 -0.26 -0.19 -0.50 -0.09 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.286 0.0402 0.0542 0.0574 0.0284 0.0374 11.29%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 30/10/15 -
Price 0.085 0.085 0.01 0.02 0.03 0.09 0.07 -
P/RPS 13.28 31.46 8.58 11.71 14.30 54.18 1.86 35.30%
P/EPS 65.38 -33.27 -7.68 -18.76 -8.63 -90.00 -8.26 -
EY 1.53 -3.01 -13.02 -5.33 -11.59 -1.11 -12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.57 0.50 0.67 0.75 3.00 1.40 -4.18%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Date 28/06/22 23/07/21 24/06/20 25/06/19 26/06/18 23/12/16 30/12/15 -
Price 0.055 0.065 0.01 0.015 0.03 0.09 0.05 -
P/RPS 8.59 24.05 8.58 8.78 14.30 54.18 1.33 33.23%
P/EPS 42.31 -25.44 -7.68 -14.07 -8.63 -90.00 -5.90 -
EY 2.36 -3.93 -13.02 -7.11 -11.59 -1.11 -16.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.43 0.50 0.50 0.75 3.00 1.00 -5.54%

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