[TRIVE] YoY 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
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 82,261 82,517 83,305 60,917 16,383 49.65%
PBT 14,766 20,043 20,874 15,976 2,863 50.65%
Tax -105 86 0 -258 0 -
NP 14,661 20,129 20,874 15,718 2,863 50.38%
-
NP to SH 14,661 20,129 20,874 15,718 2,863 50.38%
-
Tax Rate 0.71% -0.43% 0.00% 1.61% 0.00% -
Total Cost 67,600 62,388 62,431 45,199 13,520 49.49%
-
Net Worth 101,700 86,324 65,928 0 23,092 44.82%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 101,700 86,324 65,928 0 23,092 44.82%
NOSH 678,000 227,170 227,338 113,407 88,815 66.16%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 17.82% 24.39% 25.06% 25.80% 17.48% -
ROE 14.42% 23.32% 31.66% 0.00% 12.40% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 12.13 36.32 36.64 53.72 18.45 -9.94%
EPS 2.16 8.86 9.18 13.86 3.22 -9.49%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.38 0.29 0.00 0.26 -12.83%
Adjusted Per Share Value based on latest NOSH - 113,407
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 6.51 6.53 6.59 4.82 1.30 49.55%
EPS 1.16 1.59 1.65 1.24 0.23 49.81%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0683 0.0522 0.00 0.0183 44.78%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.29 0.68 0.71 0.52 0.18 -
P/RPS 2.39 1.87 1.94 0.97 0.98 24.94%
P/EPS 13.41 7.67 7.73 3.75 5.58 24.48%
EY 7.46 13.03 12.93 26.65 17.91 -19.65%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.79 2.45 0.00 0.69 29.30%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 27/07/10 24/07/09 28/07/08 05/07/07 - -
Price 0.31 0.77 0.63 0.53 0.00 -
P/RPS 2.56 2.12 1.72 0.99 0.00 -
P/EPS 14.34 8.69 6.86 3.82 0.00 -
EY 6.98 11.51 14.57 26.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.03 2.17 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