[TRIVE] YoY TTM Result on 30-Apr-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013
Profit Trend
QoQ- -2.8%
YoY- -2.8%
View:
Show?
TTM Result
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Revenue 4,207 3,677 14,973 34,602 60,059 48,832 56,527 -36.75%
PBT 3,278 3,056 -5,542 -59,847 -21,502 -58,120 4,220 -4.35%
Tax 0 0 0 519 406 409 -128 -
NP 3,278 3,056 -5,542 -59,328 -21,096 -57,711 4,092 -3.83%
-
NP to SH 3,278 3,056 -7,462 -59,328 -21,096 -57,711 4,092 -3.83%
-
Tax Rate 0.00% 0.00% - - - - 3.03% -
Total Cost 929 621 20,515 93,930 81,155 106,543 52,435 -50.89%
-
Net Worth 30,399 53,463 43,249 0 91,804 49,447 109,176 -20.18%
Dividend
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Net Worth 30,399 53,463 43,249 0 91,804 49,447 109,176 -20.18%
NOSH 760,000 1,336,591 720,821 705,555 706,190 706,388 682,352 1.91%
Ratio Analysis
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
NP Margin 77.92% 83.11% -37.01% -171.46% -35.13% -118.18% 7.24% -
ROE 10.78% 5.72% -17.25% 0.00% -22.98% -116.71% 3.75% -
Per Share
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
RPS 0.55 0.28 2.08 4.90 8.50 6.91 8.28 -38.00%
EPS 0.43 0.23 -1.04 -8.41 -2.99 -8.17 0.60 -5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.06 0.00 0.13 0.07 0.16 -21.68%
Adjusted Per Share Value based on latest NOSH - 705,555
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
RPS 0.33 0.29 1.18 2.74 4.75 3.86 4.47 -36.84%
EPS 0.26 0.24 -0.59 -4.70 -1.67 -4.57 0.32 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0423 0.0342 0.00 0.0727 0.0391 0.0864 -20.15%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Date 31/07/17 28/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 -
Price 0.105 0.155 0.075 0.045 0.08 0.045 0.16 -
P/RPS 18.97 56.34 3.61 0.92 0.94 0.65 1.93 49.62%
P/EPS 24.34 67.79 -7.24 -0.54 -2.68 -0.55 26.68 -1.60%
EY 4.11 1.48 -13.80 -186.86 -37.34 -181.55 3.75 1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.88 1.25 0.00 0.62 0.64 1.00 18.59%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/07/14 30/04/13 30/11/12 28/02/13 30/11/11 CAGR
Date 27/09/17 29/06/17 - - 31/01/13 30/04/13 30/01/12 -
Price 0.165 0.13 0.00 0.00 0.055 0.045 0.17 -
P/RPS 29.81 47.26 0.00 0.00 0.65 0.65 2.05 60.32%
P/EPS 38.26 56.86 0.00 0.00 -1.84 -0.55 28.35 5.42%
EY 2.61 1.76 0.00 0.00 -54.31 -181.55 3.53 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 3.25 0.00 0.00 0.42 0.64 1.06 27.10%

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