[TRIVE] YoY TTM Result on 31-Jul-2020 [#4]

Announcement Date
13-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- 27.28%
YoY- 17.82%
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
Revenue 9,144 9,690 9,845 4,534 4,185 1,452 3,165 17.73%
PBT -17,084 13,723 -58,815 -5,460 -5,466 -12,033 2,006 -
Tax -378 -141 -84 -18 0 0 0 -
NP -17,462 13,582 -58,899 -5,478 -5,466 -12,033 2,006 -
-
NP to SH -17,462 13,582 -56,958 -4,488 -5,461 -12,033 2,006 -
-
Tax Rate - 1.03% - - - - 0.00% -
Total Cost 26,606 -3,892 68,744 10,012 9,651 13,485 1,159 61.96%
-
Net Worth 126,362 113,726 238,474 51,929 67,036 73,737 47,868 16.11%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
Net Worth 126,362 113,726 238,474 51,929 67,036 73,737 47,868 16.11%
NOSH 1,263,622 1,263,622 1,053,018 3,760,832 2,346,490 2,133,173 1,196,716 0.84%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
NP Margin -190.97% 140.17% -598.26% -120.82% -130.61% -828.72% 63.38% -
ROE -13.82% 11.94% -23.88% -8.64% -8.15% -16.32% 4.19% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
RPS 0.72 0.77 0.37 0.17 0.19 0.06 0.26 16.96%
EPS -1.38 1.07 -2.15 -0.17 -0.24 -0.49 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.02 0.03 0.03 0.04 15.14%
Adjusted Per Share Value based on latest NOSH - 3,760,832
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
RPS 0.72 0.77 0.78 0.36 0.33 0.11 0.25 17.67%
EPS -1.38 1.07 -4.51 -0.36 -0.43 -0.95 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.1887 0.0411 0.0531 0.0584 0.0379 16.10%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/01/17 -
Price 0.06 0.05 0.055 0.015 0.015 0.025 0.09 -
P/RPS 8.29 6.52 14.80 8.59 8.01 42.32 34.03 -19.53%
P/EPS -4.34 4.65 -2.56 -8.68 -6.14 -5.11 53.69 -
EY -23.03 21.50 -39.08 -11.52 -16.29 -19.58 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.61 0.75 0.50 0.83 2.25 -18.40%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/01/17 CAGR
Date 29/09/23 29/09/22 30/09/21 13/10/20 30/09/19 28/09/18 29/03/17 -
Price 0.065 0.04 0.06 0.01 0.015 0.02 0.205 -
P/RPS 8.98 5.22 16.15 5.73 8.01 33.86 77.51 -28.22%
P/EPS -4.70 3.72 -2.79 -5.79 -6.14 -4.09 122.30 -
EY -21.26 26.87 -35.83 -17.28 -16.29 -24.48 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.44 0.67 0.50 0.50 0.67 5.13 -27.23%

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