[TRIVE] YoY Quarter Result on 31-Oct-2019 [#1]

Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 69.17%
YoY- -29.41%
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
Revenue 2,793 1,755 1,136 1,395 57 1,348 550 26.10%
PBT -829 -1,512 -968 -748 -2,795 -692 -2,768 -15.81%
Tax 0 0 0 0 0 0 0 -
NP -829 -1,512 -968 -748 -2,795 -692 -2,768 -15.81%
-
NP to SH -829 -1,362 -968 -748 -2,795 -692 -2,768 -15.81%
-
Tax Rate - - - - - - - -
Total Cost 3,622 3,267 2,104 2,143 2,852 2,040 3,318 1.25%
-
Net Worth 94,771 75,216 63,395 63,995 53,507 46,133 46,133 10.82%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
Net Worth 94,771 75,216 63,395 63,995 53,507 46,133 46,133 10.82%
NOSH 1,053,018 3,760,834 2,346,490 2,133,173 1,346,448 1,153,333 768,888 4.59%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
NP Margin -29.68% -86.15% -85.21% -53.62% -4,903.51% -51.34% -503.27% -
ROE -0.87% -1.81% -1.53% -1.17% -5.22% -1.50% -6.00% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
RPS 0.27 0.05 0.05 0.07 0.00 0.12 0.07 21.25%
EPS -0.08 -0.04 -0.05 -0.04 -0.21 -0.06 -0.36 -19.32%
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 0.04 0.06 5.95%
Adjusted Per Share Value based on latest NOSH - 2,346,490
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
RPS 0.22 0.14 0.09 0.11 0.00 0.11 0.04 27.55%
EPS -0.07 -0.11 -0.08 -0.06 -0.22 -0.05 -0.22 -15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0595 0.0502 0.0506 0.0423 0.0365 0.0365 10.82%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 29/04/16 31/10/14 -
Price 0.065 0.01 0.015 0.02 0.135 0.035 0.075 -
P/RPS 24.51 21.43 27.90 30.58 3,168.21 29.95 104.85 -18.73%
P/EPS -82.56 -27.61 -32.75 -57.04 -64.61 -58.33 -20.83 21.72%
EY -1.21 -3.62 -3.05 -1.75 -1.55 -1.71 -4.80 -17.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.50 0.50 0.67 3.38 0.88 1.25 -7.57%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 30/04/16 31/10/14 CAGR
Date 21/12/21 23/12/20 27/03/20 24/12/18 28/12/17 29/06/16 31/12/14 -
Price 0.03 0.29 0.01 0.015 0.045 0.075 0.055 -
P/RPS 11.31 621.45 18.60 22.94 1,056.07 64.17 76.89 -23.93%
P/EPS -38.11 -800.76 -21.83 -42.78 -21.54 -125.00 -15.28 13.93%
EY -2.62 -0.12 -4.58 -2.34 -4.64 -0.80 -6.55 -12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 14.50 0.33 0.50 1.13 1.88 0.92 -13.61%

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