[TRIVE] QoQ Annualized Quarter Result on 31-May-2007 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
05-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 7.17%
YoY- 241.09%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 74,108 71,612 76,836 69,933 64,974 63,288 32,353 73.85%
PBT 18,290 17,488 19,656 18,086 16,876 16,408 6,389 101.74%
Tax 0 0 0 0 0 0 -489 -
NP 18,290 17,488 19,656 18,086 16,876 16,408 5,900 112.75%
-
NP to SH 18,290 17,488 19,656 18,086 16,876 16,408 5,900 112.75%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.65% -
Total Cost 55,818 54,124 57,180 51,846 48,098 46,880 26,453 64.58%
-
Net Worth 58,999 54,366 27,037 45,367 44,231 35,127 26,559 70.33%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 58,999 54,366 27,037 45,367 44,231 35,127 26,559 70.33%
NOSH 226,923 226,528 122,896 113,419 113,413 113,314 94,855 78.96%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 24.68% 24.42% 25.58% 25.86% 25.97% 25.93% 18.24% -
ROE 31.00% 32.17% 72.70% 39.87% 38.15% 46.71% 22.21% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 32.66 31.61 62.52 61.66 57.29 55.85 34.11 -2.85%
EPS 8.06 7.72 8.66 15.95 14.88 14.48 6.22 18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.40 0.39 0.31 0.28 -4.82%
Adjusted Per Share Value based on latest NOSH - 113,407
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 5.86 5.67 6.08 5.53 5.14 5.01 2.56 73.77%
EPS 1.45 1.38 1.56 1.43 1.34 1.30 0.47 112.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0467 0.043 0.0214 0.0359 0.035 0.0278 0.021 70.45%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.98 0.59 0.62 0.52 0.50 0.36 0.21 -
P/RPS 3.00 1.87 0.99 0.84 0.87 0.64 0.62 186.35%
P/EPS 12.16 7.64 3.88 3.26 3.36 2.49 3.38 134.97%
EY 8.22 13.08 25.80 30.67 29.76 40.22 29.62 -57.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 2.46 2.82 1.30 1.28 1.16 0.75 193.72%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 28/04/08 24/01/08 29/10/07 05/07/07 17/04/07 15/12/06 09/10/06 -
Price 0.68 0.88 0.70 0.53 0.50 0.39 0.27 -
P/RPS 2.08 2.78 1.12 0.86 0.87 0.70 0.79 90.78%
P/EPS 8.44 11.40 4.38 3.32 3.36 2.69 4.34 55.86%
EY 11.85 8.77 22.85 30.09 29.76 37.13 23.04 -35.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.67 3.18 1.32 1.28 1.26 0.96 95.41%

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