[TRIVE] QoQ TTM Result on 28-Feb-2007 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
17-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 30.96%
YoY- 689.29%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 78,917 76,836 60,917 49,214 40,672 24,850 16,383 184.95%
PBT 19,925 19,655 15,976 12,200 9,377 5,275 2,863 264.08%
Tax 0 0 -258 -258 -258 -258 0 -
NP 19,925 19,655 15,718 11,942 9,119 5,017 2,863 264.08%
-
NP to SH 19,925 19,655 15,718 11,942 9,119 5,017 2,863 264.08%
-
Tax Rate 0.00% 0.00% 1.61% 2.11% 2.75% 4.89% 0.00% -
Total Cost 58,992 57,181 45,199 37,272 31,553 19,833 13,520 166.78%
-
Net Worth 54,366 27,048 0 0 0 26,537 23,092 76.88%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 54,366 27,048 0 0 0 26,537 23,092 76.88%
NOSH 226,528 122,947 113,407 113,507 113,314 94,778 88,815 86.57%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 25.25% 25.58% 25.80% 24.27% 22.42% 20.19% 17.48% -
ROE 36.65% 72.67% 0.00% 0.00% 0.00% 18.91% 12.40% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 34.84 62.49 53.72 43.36 35.89 26.22 18.45 52.71%
EPS 8.80 15.99 13.86 10.52 8.05 5.29 3.22 95.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.00 0.00 0.00 0.28 0.26 -5.19%
Adjusted Per Share Value based on latest NOSH - 113,507
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 6.25 6.08 4.82 3.89 3.22 1.97 1.30 184.58%
EPS 1.58 1.56 1.24 0.95 0.72 0.40 0.23 260.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.043 0.0214 0.00 0.00 0.00 0.021 0.0183 76.65%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.59 0.62 0.52 0.50 0.36 0.21 0.18 -
P/RPS 1.69 0.99 0.97 1.15 1.00 0.80 0.98 43.75%
P/EPS 6.71 3.88 3.75 4.75 4.47 3.97 5.58 13.06%
EY 14.91 25.78 26.65 21.04 22.35 25.21 17.91 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.82 0.00 0.00 0.00 0.75 0.69 133.19%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 29/10/07 05/07/07 17/04/07 15/12/06 - - -
Price 0.88 0.70 0.53 0.50 0.39 0.00 0.00 -
P/RPS 2.53 1.12 0.99 1.15 1.09 0.00 0.00 -
P/EPS 10.00 4.38 3.82 4.75 4.85 0.00 0.00 -
EY 10.00 22.84 26.15 21.04 20.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.18 0.00 0.00 0.00 0.00 0.00 -

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