[TRIVE] QoQ TTM 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- 31.62%
YoY- 449.0%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 81,403 78,917 76,836 60,917 49,214 40,672 24,850 120.72%
PBT 20,362 19,925 19,655 15,976 12,200 9,377 5,275 146.27%
Tax 0 0 0 -258 -258 -258 -258 -
NP 20,362 19,925 19,655 15,718 11,942 9,119 5,017 154.65%
-
NP to SH 20,362 19,925 19,655 15,718 11,942 9,119 5,017 154.65%
-
Tax Rate 0.00% 0.00% 0.00% 1.61% 2.11% 2.75% 4.89% -
Total Cost 61,041 58,992 57,181 45,199 37,272 31,553 19,833 111.73%
-
Net Worth 59,094 54,366 27,048 0 0 0 26,537 70.61%
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 59,094 54,366 27,048 0 0 0 26,537 70.61%
NOSH 227,285 226,528 122,947 113,407 113,507 113,314 94,778 79.25%
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 25.01% 25.25% 25.58% 25.80% 24.27% 22.42% 20.19% -
ROE 34.46% 36.65% 72.67% 0.00% 0.00% 0.00% 18.91% -
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 35.82 34.84 62.49 53.72 43.36 35.89 26.22 23.14%
EPS 8.96 8.80 15.99 13.86 10.52 8.05 5.29 42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.00 0.00 0.00 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 6.44 6.25 6.08 4.82 3.89 3.22 1.97 120.42%
EPS 1.61 1.58 1.56 1.24 0.95 0.72 0.40 153.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.043 0.0214 0.00 0.00 0.00 0.021 70.69%
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 2.74 1.69 0.99 0.97 1.15 1.00 0.80 127.38%
P/EPS 10.94 6.71 3.88 3.75 4.75 4.47 3.97 96.67%
EY 9.14 14.91 25.78 26.65 21.04 22.35 25.21 -49.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 2.46 2.82 0.00 0.00 0.00 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 - -
Price 0.68 0.88 0.70 0.53 0.50 0.39 0.00 -
P/RPS 1.90 2.53 1.12 0.99 1.15 1.09 0.00 -
P/EPS 7.59 10.00 4.38 3.82 4.75 4.85 0.00 -
EY 13.17 10.00 22.84 26.15 21.04 20.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.67 3.18 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