[TRIVE] YoY TTM Result on 31-May-2013 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 9.69%
YoY- -1864.79%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
Revenue 35,034 13,492 971 1,043 54,339 65,951 85,359 -12.95%
PBT -25,097 -7,412 -9,397 -53,064 3,164 7,629 19,302 -
Tax 0 0 0 113 -128 -207 -105 -
NP -25,097 -7,412 -9,397 -52,951 3,036 7,422 19,197 -
-
NP to SH -25,097 -9,332 -9,963 -53,579 3,036 7,422 19,197 -
-
Tax Rate - - - - 4.05% 2.71% 0.54% -
Total Cost 60,131 20,904 10,368 53,994 51,303 58,529 66,162 -1.47%
-
Net Worth 46,133 46,133 0 48,867 111,039 100,764 95,144 -10.66%
Dividend
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
Net Worth 46,133 46,133 0 48,867 111,039 100,764 95,144 -10.66%
NOSH 1,153,333 768,888 713,870 698,108 693,999 671,764 679,600 8.58%
Ratio Analysis
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
NP Margin -71.64% -54.94% -967.77% -5,076.80% 5.59% 11.25% 22.49% -
ROE -54.40% -20.23% 0.00% -109.64% 2.73% 7.37% 20.18% -
Per Share
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
RPS 3.04 1.75 0.14 0.15 7.83 9.82 12.56 -19.82%
EPS -2.18 -1.21 -1.40 -7.67 0.44 1.10 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.06 0.00 0.07 0.16 0.15 0.14 -17.72%
Adjusted Per Share Value based on latest NOSH - 698,108
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
RPS 2.77 1.07 0.08 0.08 4.30 5.22 6.76 -12.97%
EPS -1.99 -0.74 -0.79 -4.24 0.24 0.59 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0365 0.00 0.0387 0.0879 0.0797 0.0753 -10.66%
Price Multiplier on Financial Quarter End Date
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
Date 29/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 -
Price 0.035 0.075 0.075 0.06 0.14 0.22 0.51 -
P/RPS 1.15 4.27 55.14 40.16 1.79 2.24 4.06 -17.84%
P/EPS -1.61 -6.18 -5.37 -0.78 32.00 19.91 18.05 -
EY -62.17 -16.18 -18.61 -127.91 3.12 5.02 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.25 0.00 0.86 0.88 1.47 3.64 -19.84%
Price Multiplier on Announcement Date
30/04/16 31/10/14 31/10/13 31/05/13 31/05/12 30/11/10 30/11/09 CAGR
Date 29/06/16 31/12/14 - - 27/07/12 24/01/11 29/01/10 -
Price 0.075 0.055 0.00 0.00 0.14 0.32 0.41 -
P/RPS 2.47 3.13 0.00 0.00 1.79 3.26 3.26 -4.23%
P/EPS -3.45 -4.53 0.00 0.00 32.00 28.96 14.51 -
EY -29.01 -22.07 0.00 0.00 3.12 3.45 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.92 0.00 0.00 0.88 2.13 2.93 -6.67%

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