[TRIVE] YoY TTM Result on 31-May-2009 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 1.12%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 2,823 56,901 82,261 82,517 83,305 60,917 16,383 -20.88%
PBT -10,129 3,174 14,766 20,043 20,874 15,976 2,863 -
Tax 0 -207 -105 86 0 -258 0 -
NP -10,129 2,967 14,661 20,129 20,874 15,718 2,863 -
-
NP to SH -10,067 2,967 14,661 20,129 20,874 15,718 2,863 -
-
Tax Rate - 6.52% 0.71% -0.43% 0.00% 1.61% 0.00% -
Total Cost 12,952 53,934 67,600 62,388 62,431 45,199 13,520 -0.57%
-
Net Worth 42,426 104,249 101,700 86,324 65,928 0 23,092 8.44%
Dividend
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 42,426 104,249 101,700 86,324 65,928 0 23,092 8.44%
NOSH 707,105 694,999 678,000 227,170 227,338 113,407 88,815 31.83%
Ratio Analysis
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin -358.80% 5.21% 17.82% 24.39% 25.06% 25.80% 17.48% -
ROE -23.73% 2.85% 14.42% 23.32% 31.66% 0.00% 12.40% -
Per Share
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 0.40 8.19 12.13 36.32 36.64 53.72 18.45 -39.97%
EPS -1.42 0.43 2.16 8.86 9.18 13.86 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.15 0.15 0.38 0.29 0.00 0.26 -17.74%
Adjusted Per Share Value based on latest NOSH - 227,170
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 0.22 4.50 6.51 6.53 6.59 4.82 1.30 -21.07%
EPS -0.80 0.23 1.16 1.59 1.65 1.24 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.0825 0.0805 0.0683 0.0522 0.00 0.0183 8.43%
Price Multiplier on Financial Quarter End Date
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 29/11/13 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.07 0.16 0.29 0.68 0.71 0.52 0.18 -
P/RPS 17.53 1.95 2.39 1.87 1.94 0.97 0.98 46.84%
P/EPS -4.92 37.48 13.41 7.67 7.73 3.75 5.58 -
EY -20.34 2.67 7.46 13.03 12.93 26.65 17.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.07 1.93 1.79 2.45 0.00 0.69 7.28%
Price Multiplier on Announcement Date
30/11/13 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date - 28/07/11 27/07/10 24/07/09 28/07/08 05/07/07 - -
Price 0.00 0.15 0.31 0.77 0.63 0.53 0.00 -
P/RPS 0.00 1.83 2.56 2.12 1.72 0.99 0.00 -
P/EPS 0.00 35.14 14.34 8.69 6.86 3.82 0.00 -
EY 0.00 2.85 6.98 11.51 14.57 26.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 2.07 2.03 2.17 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