[TRIVE] YoY Cumulative Quarter Result on 31-Jul-2018 [#4]

Announcement Date
28-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -95.13%
YoY- -3958.22%
View:
Show?
Cumulative Result
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Revenue 9,845 4,534 4,185 4,092 3,165 35,372 5,005 9.53%
PBT -58,815 -5,460 -5,466 -11,729 2,006 -26,163 7,227 -
Tax -84 -18 0 0 0 0 -14,454 -50.01%
NP -58,899 -5,478 -5,466 -11,729 2,006 -26,163 -7,227 32.65%
-
NP to SH -56,958 -4,611 -5,461 -11,729 2,006 -26,163 -9,713 26.90%
-
Tax Rate - - - - 0.00% - 200.00% -
Total Cost 68,744 10,012 9,651 15,821 1,159 61,535 12,232 26.17%
-
Net Worth 238,474 51,929 67,036 73,737 47,868 28,013 57,917 20.99%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Net Worth 238,474 51,929 67,036 73,737 47,868 28,013 57,917 20.99%
NOSH 1,053,018 3,760,832 2,346,490 2,133,173 1,336,591 933,770 94,946 38.27%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
NP Margin -598.26% -120.82% -130.61% -286.63% 63.38% -73.97% -144.40% -
ROE -23.88% -8.88% -8.15% -15.91% 4.19% -93.40% -16.77% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
RPS 0.37 0.17 0.19 0.17 0.26 3.79 5.27 -30.07%
EPS -2.15 -0.18 -0.24 -0.48 0.17 -2.62 -10.23 -18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.02 0.03 0.03 0.04 0.03 0.61 -22.72%
Adjusted Per Share Value based on latest NOSH - 2,133,173
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
RPS 0.78 0.36 0.33 0.32 0.25 2.80 0.40 9.41%
EPS -4.51 -0.36 -0.43 -0.93 0.16 -2.07 -0.77 26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.0411 0.0531 0.0584 0.0379 0.0222 0.0458 21.00%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/01/17 29/01/16 28/02/14 -
Price 0.055 0.015 0.015 0.025 0.09 0.04 0.09 -
P/RPS 14.80 8.59 8.01 15.02 34.03 1.06 1.71 33.73%
P/EPS -2.56 -8.45 -6.14 -5.24 53.69 -1.43 -0.88 15.46%
EY -39.08 -11.84 -16.29 -19.09 1.86 -70.05 -113.67 -13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.50 0.83 2.25 1.33 0.15 20.79%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Date 30/09/21 13/10/20 30/09/19 28/09/18 29/03/17 25/03/16 22/04/14 -
Price 0.06 0.01 0.015 0.02 0.205 0.04 0.11 -
P/RPS 16.15 5.73 8.01 12.01 77.51 1.06 2.09 31.70%
P/EPS -2.79 -5.63 -6.14 -4.19 122.30 -1.43 -1.08 13.63%
EY -35.83 -17.76 -16.29 -23.86 0.82 -70.05 -93.00 -12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.50 0.50 0.67 5.13 1.33 0.18 19.36%

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