[TRIVE] YoY Quarter Result on 31-Aug-2011 [#4]

Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 3.36%
YoY- 595.16%
View:
Show?
Quarter Result
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 1,268 1,512 2,573 16,277 15,183 23,418 22,855 -29.05%
PBT 3,148 -18,522 1,139 1,421 393 5,274 5,196 -5.77%
Tax 0 0 0 -128 -207 -105 86 -
NP 3,148 -18,522 1,139 1,293 186 5,169 5,282 -5.95%
-
NP to SH 3,148 -18,522 -781 1,293 186 5,169 5,282 -5.95%
-
Tax Rate 0.00% - 0.00% 9.01% 52.67% 1.99% -1.66% -
Total Cost -1,880 20,034 1,434 14,984 14,997 18,249 17,573 -
-
Net Worth 47,868 29,714 29,590 102,078 93,000 29,487 70,275 -4.45%
Dividend
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 47,868 29,714 29,590 102,078 93,000 29,487 70,275 -4.45%
NOSH 1,336,591 990,481 48,509 680,526 620,000 226,824 226,695 23.44%
Ratio Analysis
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 248.26% -1,225.00% 44.27% 7.94% 1.23% 22.07% 23.11% -
ROE 6.58% -62.33% -2.64% 1.27% 0.20% 17.53% 7.52% -
Per Share
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 0.11 0.15 5.30 2.39 2.45 10.32 10.08 -41.50%
EPS 0.26 -1.87 1.61 0.19 0.03 0.76 2.33 -22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.61 0.15 0.15 0.13 0.31 -21.57%
Adjusted Per Share Value based on latest NOSH - 680,526
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 0.10 0.12 0.20 1.29 1.20 1.85 1.81 -29.08%
EPS 0.25 -1.47 -0.06 0.10 0.01 0.41 0.42 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0235 0.0234 0.0808 0.0736 0.0233 0.0556 -4.44%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 31/01/17 29/01/16 28/02/14 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.09 0.04 0.09 0.11 0.28 0.79 0.65 -
P/RPS 84.94 26.20 1.70 4.60 11.43 7.65 6.45 35.79%
P/EPS 34.21 -2.14 -5.59 57.89 933.33 34.67 27.90 2.44%
EY 2.92 -46.75 -17.89 1.73 0.11 2.88 3.58 -2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.33 0.15 0.73 1.87 6.08 2.10 0.82%
Price Multiplier on Announcement Date
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/03/17 25/03/16 22/04/14 28/10/11 29/10/10 27/10/09 24/10/08 -
Price 0.205 0.04 0.11 0.15 0.28 0.69 0.64 -
P/RPS 193.48 26.20 2.07 6.27 11.43 6.68 6.35 50.01%
P/EPS 77.93 -2.14 -6.83 78.95 933.33 30.28 27.47 13.17%
EY 1.28 -46.75 -14.64 1.27 0.11 3.30 3.64 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.13 1.33 0.18 1.00 1.87 5.31 2.06 11.43%

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