[TRIVE] QoQ Cumulative Quarter Result on 30-Nov-2008 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
29-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -78.98%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 83,080 59,662 37,677 19,475 81,774 58,919 37,054 71.05%
PBT 20,121 14,847 8,986 4,217 19,977 14,781 9,145 68.92%
Tax -105 0 0 0 86 0 0 -
NP 20,016 14,847 8,986 4,217 20,063 14,781 9,145 68.33%
-
NP to SH 20,016 14,847 8,986 4,217 20,063 14,781 9,145 68.33%
-
Tax Rate 0.52% 0.00% 0.00% 0.00% -0.43% 0.00% 0.00% -
Total Cost 63,064 44,815 28,691 15,258 61,711 44,138 27,909 71.94%
-
Net Worth 29,505 86,266 79,421 74,817 70,356 65,844 58,999 -36.91%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 29,505 86,266 79,421 74,817 70,356 65,844 58,999 -36.91%
NOSH 226,967 227,018 226,919 226,720 226,957 227,050 226,923 0.01%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 24.09% 24.89% 23.85% 21.65% 24.53% 25.09% 24.68% -
ROE 67.84% 17.21% 11.31% 5.64% 28.52% 22.45% 15.50% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 36.60 26.28 16.60 8.59 36.03 25.95 16.33 71.01%
EPS 2.94 6.54 3.96 1.86 8.84 6.51 4.03 -18.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.38 0.35 0.33 0.31 0.29 0.26 -36.92%
Adjusted Per Share Value based on latest NOSH - 226,720
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 6.57 4.72 2.98 1.54 6.47 4.66 2.93 71.06%
EPS 1.58 1.17 0.71 0.33 1.59 1.17 0.72 68.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0683 0.0629 0.0592 0.0557 0.0521 0.0467 -37.01%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.79 0.68 0.58 0.62 0.65 0.71 0.98 -
P/RPS 2.16 2.59 3.49 7.22 1.80 2.74 6.00 -49.29%
P/EPS 8.96 10.40 14.65 33.33 7.35 10.91 24.32 -48.51%
EY 11.16 9.62 6.83 3.00 13.60 9.17 4.11 94.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 1.79 1.66 1.88 2.10 2.45 3.77 37.40%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 24/07/09 27/04/09 29/01/09 24/10/08 28/07/08 28/04/08 -
Price 0.69 0.77 0.50 0.69 0.64 0.63 0.68 -
P/RPS 1.89 2.93 3.01 8.03 1.78 2.43 4.16 -40.81%
P/EPS 7.82 11.77 12.63 37.10 7.24 9.68 16.87 -40.02%
EY 12.78 8.49 7.92 2.70 13.81 10.33 5.93 66.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 2.03 1.43 2.09 2.06 2.17 2.62 59.94%

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