[TRIVE] YoY TTM Result on 31-Aug-2011 [#4]

Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 37.31%
YoY- -57.9%
View:
Show?
TTM Result
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 3,165 35,372 7,288 57,995 74,026 83,080 81,774 -32.02%
PBT 2,006 -26,163 -4,659 4,202 9,885 20,121 19,979 -23.87%
Tax 0 0 0 -128 -207 -105 86 -
NP 2,006 -26,163 -4,659 4,074 9,678 20,016 20,065 -23.91%
-
NP to SH 2,006 -26,163 -6,579 4,074 9,678 20,016 20,065 -23.91%
-
Tax Rate 0.00% - - 3.05% 2.09% 0.52% -0.43% -
Total Cost 1,159 61,535 11,947 53,921 64,348 63,064 61,709 -37.61%
-
Net Worth 47,868 29,714 29,590 102,078 93,000 29,487 70,275 -4.45%
Dividend
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 47,868 29,714 29,590 102,078 93,000 29,487 70,275 -4.45%
NOSH 1,196,716 990,481 48,509 680,526 620,000 226,824 226,695 21.83%
Ratio Analysis
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 63.38% -73.97% -63.93% 7.02% 13.07% 24.09% 24.54% -
ROE 4.19% -88.05% -22.23% 3.99% 10.41% 67.88% 28.55% -
Per Share
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 0.26 3.57 15.02 8.52 11.94 36.63 36.07 -44.31%
EPS 0.17 -2.64 -13.56 0.60 1.56 8.82 8.85 -37.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.61 0.15 0.15 0.13 0.31 -21.57%
Adjusted Per Share Value based on latest NOSH - 680,526
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 0.25 2.80 0.58 4.59 5.86 6.57 6.47 -32.03%
EPS 0.16 -2.07 -0.52 0.32 0.77 1.58 1.59 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0235 0.0234 0.0808 0.0736 0.0233 0.0556 -4.44%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 31/01/17 29/01/16 28/02/14 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.09 0.04 0.09 0.11 0.28 0.79 0.65 -
P/RPS 34.03 1.12 0.60 1.29 2.35 2.16 1.80 41.75%
P/EPS 53.69 -1.51 -0.66 18.37 17.94 8.95 7.34 26.64%
EY 1.86 -66.04 -150.69 5.44 5.57 11.17 13.62 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.33 0.15 0.73 1.87 6.08 2.10 0.82%
Price Multiplier on Announcement Date
31/01/17 31/01/16 28/02/14 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/03/17 25/03/16 - 28/10/11 29/10/10 27/10/09 24/10/08 -
Price 0.205 0.04 0.00 0.15 0.28 0.69 0.64 -
P/RPS 77.51 1.12 0.00 1.76 2.35 1.88 1.77 56.61%
P/EPS 122.30 -1.51 0.00 25.06 17.94 7.82 7.23 39.89%
EY 0.82 -66.04 0.00 3.99 5.57 12.79 13.83 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.13 1.33 0.00 1.00 1.87 5.31 2.06 11.43%

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