[TRIVE] YoY Quarter Result on 31-Aug-2012 [#2]

Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- -2501.15%
YoY- -744.39%
View:
Show?
Quarter Result
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 667 2,031 10 33,694 12,409 18,493 18,202 -42.76%
PBT -5,996 -898 -2,821 -8,738 388 3,043 4,769 -
Tax 0 0 0 406 0 0 0 -
NP -5,996 -898 -2,821 -8,332 388 3,043 4,769 -
-
NP to SH -5,996 -898 -2,759 -8,332 388 3,043 4,769 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 6,663 2,929 2,831 42,026 12,021 15,450 13,433 -11.15%
-
Net Worth 53,695 0 48,282 98,854 97,000 94,671 79,483 -6.40%
Dividend
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 53,695 0 48,282 98,854 97,000 94,671 79,483 -6.40%
NOSH 894,925 690,769 689,749 706,101 646,666 676,222 227,095 26.03%
Ratio Analysis
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin -898.95% -44.21% -28,210.00% -24.73% 3.13% 16.45% 26.20% -
ROE -11.17% 0.00% -5.71% -8.43% 0.40% 3.21% 6.00% -
Per Share
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 0.07 0.29 0.00 4.77 1.92 2.73 8.02 -55.06%
EPS -0.67 -0.13 -0.40 -1.18 0.06 0.45 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.07 0.14 0.15 0.14 0.35 -25.74%
Adjusted Per Share Value based on latest NOSH - 706,101
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 0.05 0.16 0.00 2.67 0.98 1.46 1.44 -43.28%
EPS -0.47 -0.07 -0.22 -0.66 0.03 0.24 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.00 0.0382 0.0782 0.0768 0.0749 0.0629 -6.40%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/01/15 30/01/14 30/08/13 30/08/12 28/02/11 25/02/10 27/02/09 -
Price 0.065 0.065 0.07 0.13 0.27 0.49 0.58 -
P/RPS 87.21 22.11 4,828.25 2.72 14.07 17.92 7.24 52.19%
P/EPS -9.70 -50.00 -17.50 -11.02 450.00 108.89 27.62 -
EY -10.31 -2.00 -5.71 -9.08 0.22 0.92 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.00 1.00 0.93 1.80 3.50 1.66 -6.99%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/08/13 31/08/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/03/15 - 31/10/13 31/10/12 28/04/11 23/04/10 27/04/09 -
Price 0.105 0.00 0.075 0.10 0.24 0.42 0.50 -
P/RPS 140.88 0.00 5,173.13 2.10 12.51 15.36 6.24 69.21%
P/EPS -15.67 0.00 -18.75 -8.47 400.00 93.33 23.81 -
EY -6.38 0.00 -5.33 -11.80 0.25 1.07 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.00 1.07 0.71 1.60 3.00 1.43 3.46%

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