[TRIVE] YoY TTM Result on 31-Aug-2009 [#4]

Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -0.56%
YoY- -0.24%
View:
Show?
TTM Result
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 7,288 57,995 74,026 83,080 81,774 76,836 24,850 -15.08%
PBT -4,659 4,202 9,885 20,121 19,979 19,655 5,275 -
Tax 0 -128 -207 -105 86 0 -258 -
NP -4,659 4,074 9,678 20,016 20,065 19,655 5,017 -
-
NP to SH -6,579 4,074 9,678 20,016 20,065 19,655 5,017 -
-
Tax Rate - 3.05% 2.09% 0.52% -0.43% 0.00% 4.89% -
Total Cost 11,947 53,921 64,348 63,064 61,709 57,181 19,833 -6.53%
-
Net Worth 29,590 102,078 93,000 29,487 70,275 27,048 26,537 1.46%
Dividend
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 29,590 102,078 93,000 29,487 70,275 27,048 26,537 1.46%
NOSH 48,509 680,526 620,000 226,824 226,695 122,947 94,778 -8.54%
Ratio Analysis
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin -63.93% 7.02% 13.07% 24.09% 24.54% 25.58% 20.19% -
ROE -22.23% 3.99% 10.41% 67.88% 28.55% 72.67% 18.91% -
Per Share
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 15.02 8.52 11.94 36.63 36.07 62.49 26.22 -7.15%
EPS -13.56 0.60 1.56 8.82 8.85 15.99 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.15 0.15 0.13 0.31 0.22 0.28 10.93%
Adjusted Per Share Value based on latest NOSH - 226,824
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 0.58 4.59 5.86 6.57 6.47 6.08 1.97 -15.04%
EPS -0.52 0.32 0.77 1.58 1.59 1.56 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0808 0.0736 0.0233 0.0556 0.0214 0.021 1.45%
Price Multiplier on Financial Quarter End Date
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 28/02/14 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.09 0.11 0.28 0.79 0.65 0.62 0.21 -
P/RPS 0.60 1.29 2.35 2.16 1.80 0.99 0.80 -3.76%
P/EPS -0.66 18.37 17.94 8.95 7.34 3.88 3.97 -
EY -150.69 5.44 5.57 11.17 13.62 25.78 25.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.73 1.87 6.08 2.10 2.82 0.75 -19.30%
Price Multiplier on Announcement Date
28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date - 28/10/11 29/10/10 27/10/09 24/10/08 29/10/07 - -
Price 0.00 0.15 0.28 0.69 0.64 0.70 0.00 -
P/RPS 0.00 1.76 2.35 1.88 1.77 1.12 0.00 -
P/EPS 0.00 25.06 17.94 7.82 7.23 4.38 0.00 -
EY 0.00 3.99 5.57 12.79 13.83 22.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 1.87 5.31 2.06 3.18 0.00 -

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