[TRIVE] QoQ Annualized Quarter Result on 31-Jul-2013

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013
Profit Trend
QoQ- -654.71%
YoY- -4.8%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
Revenue 3,242 2,788 290 9,024 540 45,200 72,365 -98.37%
PBT -11,154 -8,852 -9,552 -38,825 -7,820 -55,822 -56,725 -88.45%
Tax 0 0 0 788 0 101 409 -
NP -11,154 -8,852 -9,552 -38,037 -7,820 -55,720 -56,316 -88.34%
-
NP to SH -11,154 -8,852 -10,684 -59,018 -7,820 -55,720 -56,316 -88.34%
-
Tax Rate - - - - - - - -
Total Cost 14,397 11,640 9,842 47,061 8,360 100,920 128,681 -94.53%
-
Net Worth 42,538 0 54,194 75,664 36,986 0 49,461 -18.13%
Dividend
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
Net Worth 42,538 0 54,194 75,664 36,986 0 49,461 -18.13%
NOSH 708,983 713,870 774,202 1,080,915 528,378 706,011 706,599 0.44%
Ratio Analysis
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
NP Margin -344.00% -317.50% -3,293.79% -421.51% -1,448.15% -123.27% -77.82% -
ROE -26.22% 0.00% -19.71% -78.00% -21.14% 0.00% -113.86% -
Per Share
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
RPS 0.46 0.39 0.04 0.83 0.10 6.40 10.24 -98.37%
EPS -1.57 -1.24 -1.38 -5.46 -1.48 -7.89 -7.97 -88.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.07 0.07 0.07 0.00 0.07 -18.50%
Adjusted Per Share Value based on latest NOSH - 708,235
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
RPS 0.26 0.22 0.02 0.71 0.04 3.58 5.73 -98.35%
EPS -0.88 -0.70 -0.85 -4.67 -0.62 -4.41 -4.46 -88.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.00 0.0429 0.0599 0.0293 0.00 0.0391 -17.90%
Price Multiplier on Financial Quarter End Date
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
Date 29/11/13 31/10/13 30/08/13 31/07/13 31/05/13 30/04/13 28/02/13 -
Price 0.07 0.075 0.07 0.05 0.06 0.045 0.045 -
P/RPS 15.30 19.20 186.88 5.99 58.71 0.70 0.44 11008.21%
P/EPS -4.45 -6.05 -5.07 -0.92 -4.05 -0.57 -0.56 1465.93%
EY -22.48 -16.53 -19.71 -109.20 -24.67 -175.38 -177.11 -93.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.00 0.71 0.86 0.00 0.64 122.71%
Price Multiplier on Announcement Date
30/11/13 31/10/13 31/08/13 31/07/13 31/05/13 30/04/13 28/02/13 CAGR
Date 27/01/14 - 31/10/13 - 31/07/13 - 30/04/13 -
Price 0.06 0.00 0.075 0.00 0.05 0.00 0.045 -
P/RPS 13.12 0.00 200.22 0.00 48.92 0.00 0.44 8958.13%
P/EPS -3.81 0.00 -5.43 0.00 -3.38 0.00 -0.56 1174.29%
EY -26.22 0.00 -18.40 0.00 -29.60 0.00 -177.11 -92.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.07 0.00 0.71 0.00 0.64 80.82%

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