[TRIVE] YoY Quarter Result on 30-Apr-2019 [#3]

Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- 19.61%
YoY- 8.13%
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
Revenue 2,188 760 930 465 299 2,412 1,686 4.43%
PBT -3,382 -2,362 -701 -763 -304 -336 -1,758 11.51%
Tax 0 -19 0 0 0 0 0 -
NP -3,382 -2,381 -701 -763 -304 -336 -1,758 11.51%
-
NP to SH -2,515 -1,402 -701 -763 -304 -336 -1,758 6.14%
-
Tax Rate - - - - - - - -
Total Cost 5,570 3,141 1,631 1,228 603 2,748 3,444 8.33%
-
Net Worth 344,613 48,476 65,324 69,145 30,399 42,000 52,739 36.69%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
Net Worth 344,613 48,476 65,324 69,145 30,399 42,000 52,739 36.69%
NOSH 1,053,018 2,746,490 2,346,490 2,083,173 1,013,333 840,000 878,999 3.05%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
NP Margin -154.57% -313.29% -75.38% -164.09% -101.67% -13.93% -104.27% -
ROE -0.73% -2.89% -1.07% -1.10% -1.00% -0.80% -3.33% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
RPS 0.10 0.03 0.04 0.03 0.03 0.29 0.19 -10.13%
EPS -0.11 -0.06 -0.03 -0.04 -0.03 -0.04 -0.20 -9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.02 0.03 0.04 0.03 0.05 0.06 16.48%
Adjusted Per Share Value based on latest NOSH - 2,346,490
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
RPS 0.17 0.06 0.07 0.04 0.02 0.19 0.13 4.56%
EPS -0.20 -0.11 -0.06 -0.06 -0.02 -0.03 -0.14 6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.0384 0.0517 0.0547 0.0241 0.0332 0.0417 36.71%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 30/10/15 30/04/15 -
Price 0.085 0.01 0.02 0.03 0.09 0.07 0.09 -
P/RPS 89.25 31.89 46.83 111.53 305.02 24.38 46.92 11.30%
P/EPS -77.65 -17.29 -62.13 -67.97 -300.00 -175.00 -45.00 9.50%
EY -1.29 -5.78 -1.61 -1.47 -0.33 -0.57 -2.22 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.67 0.75 3.00 1.40 1.50 -14.88%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 30/04/15 CAGR
Date 23/07/21 24/06/20 25/06/19 26/06/18 23/12/16 30/12/15 30/06/15 -
Price 0.065 0.01 0.015 0.03 0.09 0.05 0.095 -
P/RPS 68.25 31.89 35.12 111.53 305.02 17.41 49.53 5.48%
P/EPS -59.38 -17.29 -46.59 -67.97 -300.00 -125.00 -47.50 3.78%
EY -1.68 -5.78 -2.15 -1.47 -0.33 -0.80 -2.11 -3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.50 0.75 3.00 1.00 1.58 -19.48%

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