[TRIVE] YoY Quarter Result on 2022-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 840 2,362 2,793 1,755 1,136 1,395 57 56.55% YoY % -64.44% -15.43% 59.15% 54.49% -18.57% 2,347.37% - Horiz. % 1,473.68% 4,143.86% 4,900.00% 3,078.95% 1,992.98% 2,447.37% 100.00%
PBT 30 -2,091 -829 -1,512 -968 -748 -2,795 - YoY % 101.43% -152.23% 45.17% -56.20% -29.41% 73.24% - Horiz. % -1.07% 74.81% 29.66% 54.10% 34.63% 26.76% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 30 -2,091 -829 -1,512 -968 -748 -2,795 - YoY % 101.43% -152.23% 45.17% -56.20% -29.41% 73.24% - Horiz. % -1.07% 74.81% 29.66% 54.10% 34.63% 26.76% 100.00%
NP to SH 30 -2,091 -829 -1,362 -968 -748 -2,795 - YoY % 101.43% -152.23% 39.13% -40.70% -29.41% 73.24% - Horiz. % -1.07% 74.81% 29.66% 48.73% 34.63% 26.76% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 810 4,453 3,622 3,267 2,104 2,143 2,852 -18.92% YoY % -81.81% 22.94% 10.87% 55.28% -1.82% -24.86% - Horiz. % 28.40% 156.14% 127.00% 114.55% 73.77% 75.14% 100.00%
Net Worth 113,726 113,726 94,771 75,216 63,395 63,995 53,507 13.38% YoY % 0.00% 20.00% 26.00% 18.65% -0.94% 19.60% - Horiz. % 212.54% 212.54% 177.12% 140.57% 118.48% 119.60% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 113,726 113,726 94,771 75,216 63,395 63,995 53,507 13.38% YoY % 0.00% 20.00% 26.00% 18.65% -0.94% 19.60% - Horiz. % 212.54% 212.54% 177.12% 140.57% 118.48% 119.60% 100.00%
NOSH 1,263,622 1,263,622 1,053,018 3,760,833 2,113,173 2,133,173 1,337,687 -0.94% YoY % 0.00% 20.00% -72.00% 77.97% -0.94% 59.47% - Horiz. % 94.46% 94.46% 78.72% 281.14% 157.97% 159.47% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 3.57 % -88.53 % -29.68 % -86.15 % -85.21 % -53.62 % -4,903.51 % - YoY % 104.03% -198.28% 65.55% -1.10% -58.91% 98.91% - Horiz. % -0.07% 1.81% 0.61% 1.76% 1.74% 1.09% 100.00%
ROE 0.03 % -1.84 % -0.87 % -1.81 % -1.53 % -1.17 % -5.22 % - YoY % 101.63% -111.49% 51.93% -18.30% -30.77% 77.59% - Horiz. % -0.57% 35.25% 16.67% 34.67% 29.31% 22.41% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 0.07 0.19 0.27 0.05 0.05 0.07 0.00 - YoY % -63.16% -29.63% 440.00% 0.00% -28.57% 0.00% - Horiz. % 100.00% 271.43% 385.71% 71.43% 71.43% 100.00% -
EPS 0.00 -0.17 -0.08 -0.04 -0.05 -0.04 -0.21 - YoY % 0.00% -112.50% -100.00% 20.00% -25.00% 80.95% - Horiz. % -0.00% 80.95% 38.10% 19.05% 23.81% 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 0.0900 0.0900 0.0200 0.0300 0.0300 0.0400 14.46% YoY % 0.00% 0.00% 350.00% -33.33% 0.00% -25.00% - Horiz. % 225.00% 225.00% 225.00% 50.00% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,263,638 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 0.07 0.19 0.22 0.14 0.09 0.11 0.00 - YoY % -63.16% -13.64% 57.14% 55.56% -18.18% 0.00% - Horiz. % 63.64% 172.73% 200.00% 127.27% 81.82% 100.00% -
EPS 0.00 -0.17 -0.07 -0.11 -0.08 -0.06 -0.22 - YoY % 0.00% -142.86% 36.36% -37.50% -33.33% 72.73% - Horiz. % -0.00% 77.27% 31.82% 50.00% 36.36% 27.27% 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 0.0900 0.0750 0.0595 0.0502 0.0506 0.0423 13.40% YoY % 0.00% 20.00% 26.05% 18.53% -0.79% 19.62% - Horiz. % 212.77% 212.77% 177.30% 140.66% 118.68% 119.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.0600 0.0500 0.0650 0.0100 0.0150 0.0200 0.1350 -
P/RPS 90.26 26.75 24.51 21.43 27.90 30.58 3,168.21 -44.72% YoY % 237.42% 9.14% 14.37% -23.19% -8.76% -99.03% - Horiz. % 2.85% 0.84% 0.77% 0.68% 0.88% 0.97% 100.00%
P/EPS 2,527.24 -30.22 -82.56 -27.61 -32.75 -57.04 -64.61 - YoY % 8,462.81% 63.40% -199.02% 15.69% 42.58% 11.72% - Horiz. % -3,911.53% 46.77% 127.78% 42.73% 50.69% 88.28% 100.00%
EY 0.04 -3.31 -1.21 -3.62 -3.05 -1.75 -1.55 - YoY % 101.21% -173.55% 66.57% -18.69% -74.29% -12.90% - Horiz. % -2.58% 213.55% 78.06% 233.55% 196.77% 112.90% 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 0.56 0.72 0.50 0.50 0.67 3.38 -23.63% YoY % 19.64% -22.22% 44.00% 0.00% -25.37% -80.18% - Horiz. % 19.82% 16.57% 21.30% 14.79% 14.79% 19.82% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date - 29/12/22 21/12/21 23/12/20 27/03/20 24/12/18 28/12/17 -
Price 0.0550 0.0650 0.0300 0.2900 0.0100 0.0150 0.0450 -
P/RPS 82.74 34.77 11.31 621.45 18.60 22.94 1,056.07 -34.57% YoY % 137.96% 207.43% -98.18% 3,241.13% -18.92% -97.83% - Horiz. % 7.83% 3.29% 1.07% 58.85% 1.76% 2.17% 100.00%
P/EPS 2,316.64 -39.28 -38.11 -800.76 -21.83 -42.78 -21.54 - YoY % 5,997.76% -3.07% 95.24% -3,568.16% 48.97% -98.61% - Horiz. % -10,755.06% 182.36% 176.93% 3,717.55% 101.35% 198.61% 100.00%
EY 0.04 -2.55 -2.62 -0.12 -4.58 -2.34 -4.64 - YoY % 101.57% 2.67% -2,083.33% 97.38% -95.73% 49.57% - Horiz. % -0.86% 54.96% 56.47% 2.59% 98.71% 50.43% 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 0.61 0.72 0.33 14.50 0.33 0.50 1.13 -9.76% YoY % -15.28% 118.18% -97.72% 4,293.94% -34.00% -55.75% - Horiz. % 53.98% 63.72% 29.20% 1,283.19% 29.20% 44.25% 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 Statements for the period ended 31 Oct 2022.pdf 
