[TRIVE] QoQ Annualized Quarter Result on 28-Feb-2010 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
23-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -5.22%
YoY- -28.32%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 54,716 74,026 78,457 80,494 87,016 83,080 79,549 -22.06%
PBT 4,568 9,885 12,656 12,882 13,592 20,121 19,796 -62.34%
Tax 0 -207 0 0 0 -105 0 -
NP 4,568 9,678 12,656 12,882 13,592 20,016 19,796 -62.34%
-
NP to SH 4,568 9,678 12,656 12,882 13,592 20,016 19,796 -62.34%
-
Tax Rate 0.00% 2.09% 0.00% 0.00% 0.00% 0.52% 0.00% -
Total Cost 50,148 64,348 65,801 67,612 73,424 63,064 59,753 -11.01%
-
Net Worth 100,764 102,232 102,431 94,920 95,144 29,505 86,266 10.90%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 100,764 102,232 102,431 94,920 95,144 29,505 86,266 10.90%
NOSH 671,764 681,549 682,877 678,000 679,600 226,967 227,018 105.97%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.35% 13.07% 16.13% 16.00% 15.62% 24.09% 24.89% -
ROE 4.53% 9.47% 12.36% 13.57% 14.29% 67.84% 22.95% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 8.15 10.86 11.49 11.87 12.80 36.60 35.04 -62.14%
EPS 0.68 1.42 1.85 1.90 2.00 2.94 8.72 -81.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.13 0.38 -46.15%
Adjusted Per Share Value based on latest NOSH - 676,222
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 4.33 5.86 6.21 6.37 6.89 6.57 6.30 -22.10%
EPS 0.36 0.77 1.00 1.02 1.08 1.58 1.57 -62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0809 0.0811 0.0751 0.0753 0.0233 0.0683 10.82%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.22 0.28 0.29 0.49 0.51 0.79 0.68 -
P/RPS 2.70 2.58 2.52 4.13 3.98 2.16 1.94 24.62%
P/EPS 32.35 19.72 15.65 25.79 25.50 8.96 7.80 157.91%
EY 3.09 5.07 6.39 3.88 3.92 11.16 12.82 -61.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.87 1.93 3.50 3.64 6.08 1.79 -12.29%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 24/01/11 29/10/10 27/07/10 23/04/10 29/01/10 27/10/09 24/07/09 -
Price 0.32 0.28 0.31 0.42 0.41 0.69 0.77 -
P/RPS 3.93 2.58 2.70 3.54 3.20 1.89 2.20 47.17%
P/EPS 47.06 19.72 16.73 22.11 20.50 7.82 8.83 204.80%
EY 2.13 5.07 5.98 4.52 4.88 12.78 11.32 -67.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.87 2.07 3.00 2.93 5.31 2.03 3.25%

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