[TRIVE] YoY Quarter Result on 31-Jul-2021 [#4]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -1931.37%
YoY- -3408.86%
View:
Show?
Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Revenue 3,637 1,708 465 465 1,268 1,512 2,573 4.77%
PBT -51,005 -1,468 -3,145 -5,718 3,148 -18,522 1,139 -
Tax -84 1 0 0 0 0 0 -
NP -51,089 -1,467 -3,145 -5,718 3,148 -18,522 1,139 -
-
NP to SH -51,089 -1,456 -3,140 -5,718 3,148 -18,522 -781 75.60%
-
Tax Rate - - - - 0.00% - 0.00% -
Total Cost 54,726 3,175 3,610 6,183 -1,880 20,034 1,434 63.31%
-
Net Worth 238,474 51,929 67,036 73,737 47,868 29,714 29,590 32.45%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Net Worth 238,474 51,929 67,036 73,737 47,868 29,714 29,590 32.45%
NOSH 1,053,018 3,760,832 2,346,490 2,133,173 1,336,591 990,481 48,509 51.36%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
NP Margin -1,404.70% -85.89% -676.34% -1,229.68% 248.26% -1,225.00% 44.27% -
ROE -21.42% -2.80% -4.68% -7.75% 6.58% -62.33% -2.64% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
RPS 0.14 0.07 0.02 0.02 0.11 0.15 5.30 -38.70%
EPS -1.93 -0.06 -0.14 -0.23 0.26 -1.87 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.02 0.03 0.03 0.04 0.03 0.61 -22.72%
Adjusted Per Share Value based on latest NOSH - 1,053,018
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
RPS 0.29 0.14 0.04 0.04 0.10 0.12 0.20 5.13%
EPS -4.04 -0.12 -0.25 -0.45 0.25 -1.47 -0.06 76.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.0411 0.0531 0.0584 0.0379 0.0235 0.0234 32.46%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/01/17 29/01/16 28/02/14 -
Price 0.055 0.015 0.015 0.025 0.09 0.04 0.09 -
P/RPS 40.07 22.80 72.08 132.15 84.94 26.20 1.70 53.05%
P/EPS -2.85 -26.75 -10.67 -10.75 34.21 -2.14 -5.59 -8.67%
EY -35.06 -3.74 -9.37 -9.31 2.92 -46.75 -17.89 9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.50 0.83 2.25 1.33 0.15 20.79%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 31/01/16 28/02/14 CAGR
Date 30/09/21 13/10/20 30/09/19 28/09/18 29/03/17 25/03/16 22/04/14 -
Price 0.06 0.01 0.015 0.02 0.205 0.04 0.11 -
P/RPS 43.71 15.20 72.08 105.72 193.48 26.20 2.07 50.80%
P/EPS -3.11 -17.83 -10.67 -8.60 77.93 -2.14 -6.83 -10.05%
EY -32.13 -5.61 -9.37 -11.63 1.28 -46.75 -14.64 11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.50 0.50 0.67 5.13 1.33 0.18 19.36%

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