[TRIVE] YoY TTM Result on 30-Apr-2022 [#3]

Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 6.55%
YoY- -577.12%
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Revenue 10,864 7,916 3,291 4,185 1,767 3,409 34,527 -16.29%
PBT -49,515 -9,278 -7,137 -8,039 -6,239 -19,664 -13,637 21.93%
Tax -84 1 -19 0 0 0 0 -
NP -49,599 -9,277 -7,156 -8,039 -6,239 -19,664 -13,637 21.96%
-
NP to SH -49,599 -7,325 -6,172 -8,039 -6,239 -19,664 -13,637 21.96%
-
Tax Rate - - - - - - - -
Total Cost 60,463 17,193 10,447 12,224 8,006 23,073 48,164 3.55%
-
Net Worth 101,089 344,613 48,476 65,324 69,145 30,399 42,000 14.46%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Net Worth 101,089 344,613 48,476 65,324 69,145 30,399 42,000 14.46%
NOSH 1,263,622 1,053,018 2,746,490 2,346,490 2,083,173 1,013,333 840,000 6.48%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
NP Margin -456.54% -117.19% -217.44% -192.09% -353.08% -576.83% -39.50% -
ROE -49.06% -2.13% -12.73% -12.31% -9.02% -64.68% -32.47% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
RPS 0.86 0.34 0.14 0.19 0.10 0.34 4.11 -21.38%
EPS -3.93 -0.32 -0.25 -0.37 -0.36 -1.94 -1.62 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.02 0.03 0.04 0.03 0.05 7.49%
Adjusted Per Share Value based on latest NOSH - 1,263,622
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
RPS 0.86 0.63 0.26 0.33 0.14 0.27 2.73 -16.27%
EPS -3.93 -0.58 -0.49 -0.64 -0.49 -1.56 -1.08 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.2727 0.0384 0.0517 0.0547 0.0241 0.0332 14.48%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 30/10/15 -
Price 0.085 0.085 0.01 0.02 0.03 0.09 0.07 -
P/RPS 9.89 24.67 7.36 10.41 29.35 26.75 1.70 31.10%
P/EPS -2.17 -26.66 -3.93 -5.42 -8.31 -4.64 -4.31 -10.01%
EY -46.18 -3.75 -25.46 -18.46 -12.03 -21.56 -23.19 11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.57 0.50 0.67 0.75 3.00 1.40 -4.18%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/10/16 31/10/15 CAGR
Date 28/06/22 23/07/21 24/06/20 25/06/19 26/06/18 23/12/16 30/12/15 -
Price 0.055 0.065 0.01 0.015 0.03 0.09 0.05 -
P/RPS 6.40 18.86 7.36 7.80 29.35 26.75 1.22 29.03%
P/EPS -1.40 -20.39 -3.93 -4.06 -8.31 -4.64 -3.08 -11.42%
EY -71.37 -4.91 -25.46 -24.61 -12.03 -21.56 -32.47 12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.43 0.50 0.50 0.75 3.00 1.00 -5.54%

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