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

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013
Profit Trend
QoQ- 96.51%
YoY- 96.51%
View:
Show?
Quarter Result
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Revenue 780 1,860 7,558 299 514 95 12,211 -38.43%
PBT 76 228 -5,262 -1,380 -13,347 -36,382 1,160 -38.15%
Tax 0 0 0 110 0 3 0 -
NP 76 228 -5,262 -1,270 -13,347 -36,379 1,160 -38.15%
-
NP to SH 76 228 -5,262 -1,270 -13,347 -36,379 1,160 -38.15%
-
Tax Rate 0.00% 0.00% - - - - 0.00% -
Total Cost 704 1,632 12,820 1,569 13,861 36,474 11,051 -38.46%
-
Net Worth 30,399 53,463 43,249 0 91,804 49,447 109,176 -20.18%
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 30,399 53,463 43,249 0 91,804 49,447 109,176 -20.18%
NOSH 760,000 1,336,591 720,821 705,555 706,190 706,388 682,352 1.91%
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 9.74% 12.26% -69.62% -424.75% -2,596.69% -38,293.68% 9.50% -
ROE 0.25% 0.43% -12.17% 0.00% -14.54% -73.57% 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 0.10 0.14 1.05 0.04 0.07 0.01 1.79 -39.87%
EPS 0.01 0.02 -0.73 -0.18 -1.89 -5.15 0.17 -39.32%
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 0.06 0.15 0.60 0.02 0.04 0.01 0.97 -38.78%
EPS 0.01 0.02 -0.42 -0.10 -1.06 -2.88 0.09 -32.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0423 0.0342 0.00 0.0727 0.0391 0.0864 -20.15%
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 102.31 111.38 7.15 106.19 109.91 334.61 0.00 -
P/EPS 1,050.00 908.65 -10.27 -25.00 -4.23 -0.87 0.00 -
EY 0.10 0.11 -9.73 -4.00 -23.63 -114.44 0.00 -
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 160.77 93.42 7.63 0.00 75.57 334.61 0.00 -
P/EPS 1,650.00 762.09 -10.96 0.00 -2.91 -0.87 0.00 -
EY 0.06 0.13 -9.13 0.00 -34.36 -114.44 0.00 -
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