Highlights

[THRIVEN] QoQ Quarter Result on 2020-06-30 [#2]

Stock [THRIVEN]: THRIVEN GLOBAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -386.54%    YoY -     -260.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,357 41,655 46,415 41,553 48,851 99,589 65,925 -52.86%
  QoQ % -48.73% -10.26% 11.70% -14.94% -50.95% 51.06% -
  Horiz. % 32.40% 63.19% 70.41% 63.03% 74.10% 151.06% 100.00%
PBT -4,803 -5 -3,472 8,370 5,527 18,830 3,198 -
  QoQ % -95,960.00% 99.86% -141.48% 51.44% -70.65% 488.81% -
  Horiz. % -150.19% -0.16% -108.57% 261.73% 172.83% 588.81% 100.00%
Tax -827 -1,008 -288 -2,319 -1,446 -4,400 -6 2,576.33%
  QoQ % 17.96% -250.00% 87.58% -60.37% 67.14% -73,233.33% -
  Horiz. % 13,783.33% 16,800.00% 4,800.00% 38,650.00% 24,100.00% 73,333.33% 100.00%
NP -5,630 -1,013 -3,760 6,051 4,081 14,430 3,192 -
  QoQ % -455.77% 73.06% -162.14% 48.27% -71.72% 352.07% -
  Horiz. % -176.38% -31.74% -117.79% 189.57% 127.85% 452.07% 100.00%
NP to SH -5,566 -1,144 -5,447 5,153 3,474 13,758 2,885 -
  QoQ % -386.54% 79.00% -205.71% 48.33% -74.75% 376.88% -
  Horiz. % -192.93% -39.65% -188.80% 178.61% 120.42% 476.88% 100.00%
Tax Rate - % - % - % 27.71 % 26.16 % 23.37 % 0.19 % -
  QoQ % 0.00% 0.00% 0.00% 5.93% 11.94% 12,200.00% -
  Horiz. % 0.00% 0.00% 0.00% 14,584.21% 13,768.42% 12,300.00% 100.00%
Total Cost 26,987 42,668 50,175 35,502 44,770 85,159 62,733 -43.04%
  QoQ % -36.75% -14.96% 41.33% -20.70% -47.43% 35.75% -
  Horiz. % 43.02% 68.02% 79.98% 56.59% 71.37% 135.75% 100.00%
Net Worth 196,899 202,368 202,368 213,307 207,838 201,053 179,007 6.56%
  QoQ % -2.70% 0.00% -5.13% 2.63% 3.37% 12.32% -
  Horiz. % 110.00% 113.05% 113.05% 119.16% 116.11% 112.32% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 196,899 202,368 202,368 213,307 207,838 201,053 179,007 6.56%
  QoQ % -2.70% 0.00% -5.13% 2.63% 3.37% 12.32% -
  Horiz. % 110.00% 113.05% 113.05% 119.16% 116.11% 112.32% 100.00%
NOSH 546,942 546,942 546,942 546,942 546,942 515,523 497,242 6.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.09% 3.68% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 103.68% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -26.36 % -2.43 % -8.10 % 14.56 % 8.35 % 14.49 % 4.84 % -
  QoQ % -984.77% 70.00% -155.63% 74.37% -42.37% 199.38% -
  Horiz. % -544.63% -50.21% -167.36% 300.83% 172.52% 299.38% 100.00%
ROE -2.83 % -0.57 % -2.69 % 2.42 % 1.67 % 6.84 % 1.61 % -
  QoQ % -396.49% 78.81% -211.16% 44.91% -75.58% 324.84% -
  Horiz. % -175.78% -35.40% -167.08% 150.31% 103.73% 424.84% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.90 7.62 8.49 7.60 8.93 19.32 13.26 -55.81%
  QoQ % -48.82% -10.25% 11.71% -14.89% -53.78% 45.70% -
  Horiz. % 29.41% 57.47% 64.03% 57.32% 67.35% 145.70% 100.00%
EPS -1.02 -0.21 -1.00 0.94 0.64 2.67 0.58 -
  QoQ % -385.71% 79.00% -206.38% 46.88% -76.03% 360.34% -
  Horiz. % -175.86% -36.21% -172.41% 162.07% 110.34% 460.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.3700 0.3700 0.3900 0.3800 0.3900 0.3600 -
  QoQ % -2.70% 0.00% -5.13% 2.63% -2.56% 8.33% -
  Horiz. % 100.00% 102.78% 102.78% 108.33% 105.56% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 546,944
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.90 7.62 8.49 7.60 8.93 18.21 12.05 -52.89%
  QoQ % -48.82% -10.25% 11.71% -14.89% -50.96% 51.12% -
  Horiz. % 32.37% 63.24% 70.46% 63.07% 74.11% 151.12% 100.00%
EPS -1.02 -0.21 -1.00 0.94 0.64 2.52 0.53 -
  QoQ % -385.71% 79.00% -206.38% 46.88% -74.60% 375.47% -
  Horiz. % -192.45% -39.62% -188.68% 177.36% 120.75% 475.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.3700 0.3700 0.3900 0.3800 0.3676 0.3273 6.56%
  QoQ % -2.70% 0.00% -5.13% 2.63% 3.37% 12.31% -
  Horiz. % 109.99% 113.05% 113.05% 119.16% 116.10% 112.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2100 0.1650 0.1850 0.1850 0.2250 0.2300 0.1900 -
P/RPS 5.38 2.17 2.18 2.44 2.52 1.19 1.43 142.09%
  QoQ % 147.93% -0.46% -10.66% -3.17% 111.76% -16.78% -
  Horiz. % 376.22% 151.75% 152.45% 170.63% 176.22% 83.22% 100.00%
P/EPS -20.64 -78.89 -18.58 19.64 35.42 8.62 32.75 -
  QoQ % 73.84% -324.60% -194.60% -44.55% 310.90% -73.68% -
  Horiz. % -63.02% -240.89% -56.73% 59.97% 108.15% 26.32% 100.00%
EY -4.85 -1.27 -5.38 5.09 2.82 11.60 3.05 -
  QoQ % -281.89% 76.39% -205.70% 80.50% -75.69% 280.33% -
  Horiz. % -159.02% -41.64% -176.39% 166.89% 92.46% 380.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.45 0.50 0.47 0.59 0.59 0.53 6.20%
  QoQ % 28.89% -10.00% 6.38% -20.34% 0.00% 11.32% -
  Horiz. % 109.43% 84.91% 94.34% 88.68% 111.32% 111.32% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 21/02/20 27/11/19 23/08/19 24/05/19 28/02/19 -
Price 0.2050 0.2150 0.2000 0.1850 0.2050 0.2100 0.2050 -
P/RPS 5.25 2.82 2.36 2.44 2.30 1.09 1.55 125.71%
  QoQ % 86.17% 19.49% -3.28% 6.09% 111.01% -29.68% -
  Horiz. % 338.71% 181.94% 152.26% 157.42% 148.39% 70.32% 100.00%
P/EPS -20.14 -102.79 -20.08 19.64 32.27 7.87 35.33 -
  QoQ % 80.41% -411.90% -202.24% -39.14% 310.04% -77.72% -
  Horiz. % -57.01% -290.94% -56.84% 55.59% 91.34% 22.28% 100.00%
EY -4.96 -0.97 -4.98 5.09 3.10 12.71 2.83 -
  QoQ % -411.34% 80.52% -197.84% 64.19% -75.61% 349.12% -
  Horiz. % -175.27% -34.28% -175.97% 179.86% 109.54% 449.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.58 0.54 0.47 0.54 0.54 0.57 -
  QoQ % -1.72% 7.41% 14.89% -12.96% 0.00% -5.26% -
  Horiz. % 100.00% 101.75% 94.74% 82.46% 94.74% 94.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

262  353  537  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.205-0.02 
 IMPIANA 0.105+0.025 
 AT 0.090.00 
 VC 0.05-0.01 
 DGSB 0.21+0.015 
 MLAB 0.03-0.005 
 MAHSING 1.14-0.04 
 DNEX 0.215-0.02 
 LUSTER-WA 0.11-0.015 
 ISTONE 0.235+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS