[TRIVE] YoY Quarter Result on 2023-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 1,781 2,264 1,784 2,265 930 1,395 465 25.07% YoY % -21.33% 26.91% -21.24% 143.55% -33.33% 200.00% - Horiz. % 383.01% 486.88% 383.66% 487.10% 200.00% 300.00% 100.00%
PBT 10 26,839 1,355 -2,916 -662 -872 -2,757 - YoY % -99.96% 1,880.74% 146.47% -340.48% 24.08% 68.37% - Horiz. % -0.36% -973.49% -49.15% 105.77% 24.01% 31.63% 100.00%
Tax 0 -2,726 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 100.00% - - - - -
NP 10 24,113 1,355 -2,916 -662 -872 -2,757 - YoY % -99.96% 1,679.56% 146.47% -340.48% 24.08% 68.37% - Horiz. % -0.36% -874.61% -49.15% 105.77% 24.01% 31.63% 100.00%
NP to SH 10 24,113 1,355 -1,992 -662 -872 -2,757 - YoY % -99.96% 1,679.56% 168.02% -200.91% 24.08% 68.37% - Horiz. % -0.36% -874.61% -49.15% 72.25% 24.01% 31.63% 100.00%
Tax Rate - % 10.16 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 1,771 -21,849 429 5,181 1,592 2,267 3,222 -9.49% YoY % 108.11% -5,193.01% -91.72% 225.44% -29.78% -29.64% - Horiz. % 54.97% -678.12% 13.31% 160.80% 49.41% 70.36% 100.00%
Net Worth 113,726 138,998 92,340 75,216 70,902 63,395 66,884 9.25% YoY % -18.18% 50.53% 22.77% 6.08% 11.84% -5.22% - Horiz. % 170.03% 207.82% 138.06% 112.46% 106.01% 94.78% 100.00%
Dividend 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 113,726 138,998 92,340 75,216 70,902 63,395 66,884 9.25% YoY % -18.18% 50.53% 22.77% 6.08% 11.84% -5.22% - Horiz. % 170.03% 207.82% 138.06% 112.46% 106.01% 94.78% 100.00%
NOSH 1,263,622 1,263,622 1,154,253 3,760,833 2,363,430 2,113,173 1,337,687 -0.94% YoY % 0.00% 9.48% -69.31% 59.13% 11.84% 57.97% - Horiz. % 94.46% 94.46% 86.29% 281.14% 176.68% 157.97% 100.00%
Ratio Analysis 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 0.56 % 1,065.06 % 75.95 % -128.74 % -71.18 % -62.51 % -592.90 % - YoY % -99.95% 1,302.32% 158.99% -80.87% -13.87% 89.46% - Horiz. % -0.09% -179.64% -12.81% 21.71% 12.01% 10.54% 100.00%
ROE 0.01 % 17.35 % 1.47 % -2.65 % -0.93 % -1.38 % -4.12 % - YoY % -99.94% 1,080.27% 155.47% -184.95% 32.61% 66.50% - Horiz. % -0.24% -421.12% -35.68% 64.32% 22.57% 33.50% 100.00%
Per Share 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 0.14 0.18 0.15 0.06 0.04 0.07 0.03 29.26% YoY % -22.22% 20.00% 150.00% 50.00% -42.86% 133.33% - Horiz. % 466.67% 600.00% 500.00% 200.00% 133.33% 233.33% 100.00%
EPS 0.00 1.91 0.12 -0.05 -0.03 -0.04 -0.21 - YoY % 0.00% 1,491.67% 340.00% -66.67% 25.00% 80.95% - Horiz. % -0.00% -909.52% -57.14% 23.81% 14.29% 19.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0900 0.1100 0.0800 0.0200 0.0300 0.0300 0.0500 10.29% YoY % -18.18% 37.50% 300.00% -33.33% 0.00% -40.00% - Horiz. % 180.00% 220.00% 160.00% 40.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,263,638 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 0.14 0.18 0.14 0.18 0.07 0.11 0.04 23.21% YoY % -22.22% 28.57% -22.22% 157.14% -36.36% 175.00% - Horiz. % 350.00% 450.00% 350.00% 450.00% 175.00% 275.00% 100.00%
EPS 0.00 1.91 0.11 -0.16 -0.05 -0.07 -0.22 - YoY % 0.00% 1,636.36% 168.75% -220.00% 28.57% 68.18% - Horiz. % -0.00% -868.18% -50.00% 72.73% 22.73% 31.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0900 0.1100 0.0731 0.0595 0.0561 0.0502 0.0529 9.26% YoY % -18.18% 50.48% 22.86% 6.06% 11.75% -5.10% - Horiz. % 170.13% 207.94% 138.19% 112.48% 106.05% 94.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.0600 0.0750 0.0750 0.1600 0.0100 0.0150 0.0450 -
P/RPS 42.57 41.86 48.53 265.67 25.41 22.72 129.45 -16.91% YoY % 1.70% -13.74% -81.73% 945.53% 11.84% -82.45% - Horiz. % 32.89% 32.34% 37.49% 205.23% 19.63% 17.55% 100.00%
P/EPS 7,581.73 3.93 63.89 -302.07 -35.70 -36.35 -21.83 - YoY % 192,819.34% -93.85% 121.15% -746.13% 1.79% -66.51% - Horiz. % -34,730.78% -18.00% -292.67% 1,383.74% 163.54% 166.51% 100.00%
EY 0.01 25.44 1.57 -0.33 -2.80 -2.75 -4.58 - YoY % -99.96% 1,520.38% 575.76% 88.21% -1.82% 39.96% - Horiz. % -0.22% -555.46% -34.28% 7.21% 61.14% 60.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.68 0.94 8.00 0.33 0.50 0.90 -4.80% YoY % -1.47% -27.66% -88.25% 2,324.24% -34.00% -44.44% - Horiz. % 74.44% 75.56% 104.44% 888.89% 36.67% 55.56% 100.00%
Price Multiplier on Announcement Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date - 22/03/23 28/03/22 - 27/03/20 29/03/19 28/03/18 -
Price 0.0600 0.0700 0.0800 0.1100 0.0100 0.0150 0.0300 -
P/RPS 42.57 39.07 51.76 182.65 25.41 22.72 86.30 -11.11% YoY % 8.96% -24.52% -71.66% 618.81% 11.84% -73.67% - Horiz. % 49.33% 45.27% 59.98% 211.65% 29.44% 26.33% 100.00%
P/EPS 7,581.73 3.67 68.15 -207.68 -35.70 -36.35 -14.56 - YoY % 206,486.64% -94.61% 132.81% -481.74% 1.79% -149.66% - Horiz. % -52,072.32% -25.21% -468.06% 1,426.37% 245.19% 249.66% 100.00%
EY 0.01 27.26 1.47 -0.48 -2.80 -2.75 -6.87 - YoY % -99.96% 1,754.42% 406.25% 82.86% -1.82% 59.97% - Horiz. % -0.15% -396.80% -21.40% 6.99% 40.76% 40.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.64 1.00 5.50 0.33 0.50 0.60 1.86% YoY % 4.69% -36.00% -81.82% 1,566.67% -34.00% -16.67% - Horiz. % 111.67% 106.67% 166.67% 916.67% 55.00% 83.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Trive - Financial Statement for the period ended 31 Jan 2023 (latest).pdf 
