[TRIVE] YoY Quarter Result on 31-Jan-2022 [#2]

Announcement Date
28-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 263.45%
YoY- 168.02%
View:
Show?
Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
Revenue 1,784 2,265 930 1,395 465 250 29,762 -35.10%
PBT 1,355 -2,916 -662 -872 -2,757 -146 -5,547 -
Tax 0 0 0 0 0 0 0 -
NP 1,355 -2,916 -662 -872 -2,757 -146 -5,547 -
-
NP to SH 1,355 -1,992 -662 -872 -2,757 -146 -5,547 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 429 5,181 1,592 2,267 3,222 396 35,309 -49.21%
-
Net Worth 92,340 75,216 70,902 63,395 66,884 43,799 53,680 8.68%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
Net Worth 92,340 75,216 70,902 63,395 66,884 43,799 53,680 8.68%
NOSH 1,263,622 1,053,033 2,446,490 2,113,173 1,868,173 1,460,000 894,677 5.44%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
NP Margin 75.95% -128.74% -71.18% -62.51% -592.90% -58.40% -18.64% -
ROE 1.47% -2.65% -0.93% -1.38% -4.12% -0.33% -10.33% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
RPS 0.15 0.06 0.04 0.07 0.03 0.02 3.33 -37.88%
EPS 0.12 -0.05 -0.03 -0.04 -0.21 -0.01 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.02 0.03 0.03 0.05 0.03 0.06 4.51%
Adjusted Per Share Value based on latest NOSH - 1,263,622
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
RPS 0.14 0.18 0.07 0.11 0.04 0.02 2.36 -35.20%
EPS 0.11 -0.16 -0.05 -0.07 -0.22 -0.01 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.0595 0.0561 0.0502 0.0529 0.0347 0.0425 8.68%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 29/07/16 31/07/15 -
Price 0.075 0.16 0.01 0.015 0.045 0.08 0.09 -
P/RPS 48.53 265.67 25.41 22.72 129.45 467.20 2.71 55.77%
P/EPS 63.89 -302.07 -35.70 -36.35 -21.83 -800.00 -14.52 -
EY 1.57 -0.33 -2.80 -2.75 -4.58 -0.13 -6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 8.00 0.33 0.50 0.90 2.67 1.50 -6.92%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/07/16 31/07/15 CAGR
Date 28/03/22 24/03/21 27/03/20 29/03/19 28/03/18 22/09/16 29/09/15 -
Price 0.08 0.11 0.01 0.015 0.03 0.085 0.055 -
P/RPS 51.76 182.65 25.41 22.72 86.30 496.40 1.65 69.78%
P/EPS 68.15 -207.68 -35.70 -36.35 -14.56 -850.00 -8.87 -
EY 1.47 -0.48 -2.80 -2.75 -6.87 -0.12 -11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 5.50 0.33 0.50 0.60 2.83 0.92 1.28%

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