[TRIVE] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 4.59%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 77,900 81,774 78,558 74,108 71,612 76,836 69,933 7.43%
PBT 16,868 19,977 19,708 18,290 17,488 19,656 18,086 -4.52%
Tax 0 86 0 0 0 0 0 -
NP 16,868 20,063 19,708 18,290 17,488 19,656 18,086 -4.52%
-
NP to SH 16,868 20,063 19,708 18,290 17,488 19,656 18,086 -4.52%
-
Tax Rate 0.00% -0.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,032 61,711 58,850 55,818 54,124 57,180 51,846 11.45%
-
Net Worth 74,817 70,356 65,844 58,999 54,366 27,037 45,367 39.45%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 74,817 70,356 65,844 58,999 54,366 27,037 45,367 39.45%
NOSH 226,720 226,957 227,050 226,923 226,528 122,896 113,419 58.48%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 21.65% 24.53% 25.09% 24.68% 24.42% 25.58% 25.86% -
ROE 22.55% 28.52% 29.93% 31.00% 32.17% 72.70% 39.87% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 34.36 36.03 34.60 32.66 31.61 62.52 61.66 -32.21%
EPS 7.44 8.84 8.68 8.06 7.72 8.66 15.95 -39.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.29 0.26 0.24 0.22 0.40 -12.00%
Adjusted Per Share Value based on latest NOSH - 227,285
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 6.16 6.47 6.22 5.86 5.67 6.08 5.53 7.43%
EPS 1.33 1.59 1.56 1.45 1.38 1.56 1.43 -4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0557 0.0521 0.0467 0.043 0.0214 0.0359 39.45%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.62 0.65 0.71 0.98 0.59 0.62 0.52 -
P/RPS 1.80 1.80 2.05 3.00 1.87 0.99 0.84 65.98%
P/EPS 8.33 7.35 8.18 12.16 7.64 3.88 3.26 86.58%
EY 12.00 13.60 12.23 8.22 13.08 25.80 30.67 -46.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.10 2.45 3.77 2.46 2.82 1.30 27.79%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 29/01/09 24/10/08 28/07/08 28/04/08 24/01/08 29/10/07 05/07/07 -
Price 0.69 0.64 0.63 0.68 0.88 0.70 0.53 -
P/RPS 2.01 1.78 1.82 2.08 2.78 1.12 0.86 75.84%
P/EPS 9.27 7.24 7.26 8.44 11.40 4.38 3.32 97.91%
EY 10.78 13.81 13.78 11.85 8.77 22.85 30.09 -49.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.06 2.17 2.62 3.67 3.18 1.32 35.73%

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