[TRIVE] YoY TTM Result on 31-Jan-2015 [#2]

Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -55.88%
YoY- -70.0%
View:
Show?
TTM Result
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
Revenue 3,162 5,522 32,665 11,586 4,725 573 71,756 -43.77%
PBT -5,248 -19,696 -16,069 -14,547 -8,619 -8,564 -6,995 -5.16%
Tax 0 0 0 0 0 110 406 -
NP -5,248 -19,696 -16,069 -14,547 -8,619 -8,454 -6,589 -4.11%
-
NP to SH -5,248 -19,696 -16,069 -14,547 -8,557 -9,020 -6,589 -4.11%
-
Tax Rate - - - - - - - -
Total Cost 8,410 25,218 48,734 26,133 13,344 9,027 78,345 -33.74%
-
Net Worth 66,884 43,799 53,680 53,695 0 48,282 98,854 -6.95%
Dividend
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
Net Worth 66,884 43,799 53,680 53,695 0 48,282 98,854 -6.95%
NOSH 1,868,173 1,460,000 894,677 894,925 690,769 689,749 706,101 19.65%
Ratio Analysis
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
NP Margin -165.97% -356.68% -49.19% -125.56% -182.41% -1,475.39% -9.18% -
ROE -7.85% -44.97% -29.93% -27.09% 0.00% -18.68% -6.67% -
Per Share
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
RPS 0.24 0.38 3.65 1.29 0.68 0.08 10.16 -49.88%
EPS -0.39 -1.35 -1.80 -1.63 -1.24 -1.31 -0.93 -14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.06 0.06 0.00 0.07 0.14 -17.29%
Adjusted Per Share Value based on latest NOSH - 894,925
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
RPS 0.25 0.44 2.59 0.92 0.37 0.05 5.68 -43.78%
EPS -0.42 -1.56 -1.27 -1.15 -0.68 -0.71 -0.52 -3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0347 0.0425 0.0425 0.00 0.0382 0.0782 -6.95%
Price Multiplier on Financial Quarter End Date
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
Date 30/01/18 29/07/16 31/07/15 30/01/15 30/01/14 30/08/13 30/08/12 -
Price 0.045 0.08 0.09 0.065 0.065 0.07 0.13 -
P/RPS 19.04 21.15 2.47 5.02 9.50 84.26 1.28 64.52%
P/EPS -11.47 -5.93 -5.01 -4.00 -5.25 -5.35 -13.93 -3.52%
EY -8.72 -16.86 -19.96 -25.01 -19.06 -18.68 -7.18 3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 2.67 1.50 1.08 0.00 1.00 0.93 -0.60%
Price Multiplier on Announcement Date
31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 31/08/12 CAGR
Date 28/03/18 22/09/16 29/09/15 27/03/15 - - 31/10/12 -
Price 0.03 0.085 0.055 0.105 0.00 0.00 0.10 -
P/RPS 12.69 22.47 1.51 8.11 0.00 0.00 0.98 60.37%
P/EPS -7.65 -6.30 -3.06 -6.46 0.00 0.00 -10.72 -6.03%
EY -13.08 -15.87 -32.66 -15.48 0.00 0.00 -9.33 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.83 0.92 1.75 0.00 0.00 0.71 -3.05%

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