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

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -1.81%
YoY- -115.34%
View:
Show?
TTM Result
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Revenue 3,720 3,162 5,522 32,665 11,586 4,725 573 41.19%
PBT -8,101 -5,248 -19,696 -16,069 -14,547 -8,619 -8,564 -1.01%
Tax 0 0 0 0 0 0 110 -
NP -8,101 -5,248 -19,696 -16,069 -14,547 -8,619 -8,454 -0.78%
-
NP to SH -8,101 -5,248 -19,696 -16,069 -14,547 -8,557 -9,020 -1.96%
-
Tax Rate - - - - - - - -
Total Cost 11,821 8,410 25,218 48,734 26,133 13,344 9,027 5.09%
-
Net Worth 63,395 66,884 43,799 53,680 53,695 0 48,282 5.15%
Dividend
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Net Worth 63,395 66,884 43,799 53,680 53,695 0 48,282 5.15%
NOSH 2,113,173 1,868,173 1,460,000 894,677 894,925 690,769 689,749 22.93%
Ratio Analysis
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
NP Margin -217.77% -165.97% -356.68% -49.19% -125.56% -182.41% -1,475.39% -
ROE -12.78% -7.85% -44.97% -29.93% -27.09% 0.00% -18.68% -
Per Share
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
RPS 0.18 0.24 0.38 3.65 1.29 0.68 0.08 16.13%
EPS -0.38 -0.39 -1.35 -1.80 -1.63 -1.24 -1.31 -20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.03 0.06 0.06 0.00 0.07 -14.46%
Adjusted Per Share Value based on latest NOSH - 894,677
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
RPS 0.29 0.25 0.44 2.59 0.92 0.37 0.05 38.29%
EPS -0.64 -0.42 -1.56 -1.27 -1.15 -0.68 -0.71 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0529 0.0347 0.0425 0.0425 0.00 0.0382 5.16%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Date 31/01/19 30/01/18 29/07/16 31/07/15 30/01/15 30/01/14 30/08/13 -
Price 0.015 0.045 0.08 0.09 0.065 0.065 0.07 -
P/RPS 8.52 19.04 21.15 2.47 5.02 9.50 84.26 -34.46%
P/EPS -3.91 -11.47 -5.93 -5.01 -4.00 -5.25 -5.35 -5.61%
EY -25.56 -8.72 -16.86 -19.96 -25.01 -19.06 -18.68 5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.90 2.67 1.50 1.08 0.00 1.00 -12.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/07/16 31/07/15 31/01/15 31/01/14 31/08/13 CAGR
Date 29/03/19 28/03/18 22/09/16 29/09/15 27/03/15 - - -
Price 0.015 0.03 0.085 0.055 0.105 0.00 0.00 -
P/RPS 8.52 12.69 22.47 1.51 8.11 0.00 0.00 -
P/EPS -3.91 -7.65 -6.30 -3.06 -6.46 0.00 0.00 -
EY -25.56 -13.08 -15.87 -32.66 -15.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 2.83 0.92 1.75 0.00 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