[TRIVE] YoY TTM Result on 30-Nov-2013 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -1.04%
YoY- 52.28%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Revenue 34,527 10,461 9,402 2,823 56,901 82,261 82,517 -12.68%
PBT -13,637 -15,784 -2,967 -10,129 3,174 14,766 20,043 -
Tax 0 0 0 0 -207 -105 86 -
NP -13,637 -15,784 -2,967 -10,129 2,967 14,661 20,129 -
-
NP to SH -13,637 -15,784 -4,887 -10,067 2,967 14,661 20,129 -
-
Tax Rate - - - - 6.52% 0.71% -0.43% -
Total Cost 48,164 26,245 12,369 12,952 53,934 67,600 62,388 -3.94%
-
Net Worth 42,000 52,739 0 42,426 104,249 101,700 86,324 -10.61%
Dividend
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 42,000 52,739 0 42,426 104,249 101,700 86,324 -10.61%
NOSH 840,000 878,999 680,000 707,105 694,999 678,000 227,170 22.58%
Ratio Analysis
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
NP Margin -39.50% -150.88% -31.56% -358.80% 5.21% 17.82% 24.39% -
ROE -32.47% -29.93% 0.00% -23.73% 2.85% 14.42% 23.32% -
Per Share
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
RPS 4.11 1.19 1.38 0.40 8.19 12.13 36.32 -28.77%
EPS -1.62 -1.80 -0.72 -1.42 0.43 2.16 8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.00 0.06 0.15 0.15 0.38 -27.08%
Adjusted Per Share Value based on latest NOSH - 707,105
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
RPS 2.73 0.83 0.74 0.22 4.50 6.51 6.53 -12.69%
EPS -1.08 -1.25 -0.39 -0.80 0.23 1.16 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0417 0.00 0.0336 0.0825 0.0805 0.0683 -10.62%
Price Multiplier on Financial Quarter End Date
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Date 30/10/15 30/04/15 30/04/14 29/11/13 31/05/11 31/05/10 29/05/09 -
Price 0.07 0.09 0.105 0.07 0.16 0.29 0.68 -
P/RPS 1.70 7.56 7.59 17.53 1.95 2.39 1.87 -1.47%
P/EPS -4.31 -5.01 -14.61 -4.92 37.48 13.41 7.67 -
EY -23.19 -19.95 -6.84 -20.34 2.67 7.46 13.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 0.00 1.17 1.07 1.93 1.79 -3.75%
Price Multiplier on Announcement Date
31/10/15 30/04/15 30/04/14 30/11/13 31/05/11 31/05/10 31/05/09 CAGR
Date 30/12/15 30/06/15 - - 28/07/11 27/07/10 24/07/09 -
Price 0.05 0.095 0.00 0.00 0.15 0.31 0.77 -
P/RPS 1.22 7.98 0.00 0.00 1.83 2.56 2.12 -8.24%
P/EPS -3.08 -5.29 0.00 0.00 35.14 14.34 8.69 -
EY -32.47 -18.90 0.00 0.00 2.85 6.98 11.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 0.00 0.00 1.00 2.07 2.03 -10.43%

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