[TRIVE] QoQ Quarter Result on 30-Nov-2009 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -34.26%
YoY- -19.42%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 15,183 18,596 18,493 21,754 23,418 21,985 18,202 -11.35%
PBT 393 3,051 3,043 3,398 5,274 5,861 4,769 -80.97%
Tax -207 0 0 0 -105 0 0 -
NP 186 3,051 3,043 3,398 5,169 5,861 4,769 -88.43%
-
NP to SH 186 3,051 3,043 3,398 5,169 5,861 4,769 -88.43%
-
Tax Rate 52.67% 0.00% 0.00% 0.00% 1.99% 0.00% 0.00% -
Total Cost 14,997 15,545 15,450 18,356 18,249 16,124 13,433 7.59%
-
Net Worth 93,000 101,700 94,671 95,144 29,487 86,324 79,483 11.00%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 93,000 101,700 94,671 95,144 29,487 86,324 79,483 11.00%
NOSH 620,000 678,000 676,222 679,600 226,824 227,170 227,095 94.98%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 1.23% 16.41% 16.45% 15.62% 22.07% 26.66% 26.20% -
ROE 0.20% 3.00% 3.21% 3.57% 17.53% 6.79% 6.00% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 2.45 2.74 2.73 3.20 10.32 9.68 8.02 -54.54%
EPS 0.03 0.45 0.45 0.50 0.76 2.58 2.10 -94.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.38 0.35 -43.06%
Adjusted Per Share Value based on latest NOSH - 679,600
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 1.20 1.47 1.46 1.72 1.85 1.74 1.44 -11.41%
EPS 0.01 0.24 0.24 0.27 0.41 0.46 0.38 -91.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.0805 0.0749 0.0753 0.0233 0.0683 0.0629 11.00%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.28 0.29 0.49 0.51 0.79 0.68 0.58 -
P/RPS 11.43 10.57 17.92 15.93 7.65 7.03 7.24 35.47%
P/EPS 933.33 64.44 108.89 102.00 34.67 26.36 27.62 938.53%
EY 0.11 1.55 0.92 0.98 2.88 3.79 3.62 -90.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.93 3.50 3.64 6.08 1.79 1.66 8.24%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 27/07/10 23/04/10 29/01/10 27/10/09 24/07/09 27/04/09 -
Price 0.28 0.31 0.42 0.41 0.69 0.77 0.50 -
P/RPS 11.43 11.30 15.36 12.81 6.68 7.96 6.24 49.54%
P/EPS 933.33 68.89 93.33 82.00 30.28 29.84 23.81 1046.25%
EY 0.11 1.45 1.07 1.22 3.30 3.35 4.20 -91.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.07 3.00 2.93 5.31 2.03 1.43 19.52%

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