[THRIVEN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 419.84%
YoY- 798.47%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,560 13,501 14,494 13,440 7,376 15,157 14,868 20.08%
PBT 6,532 6,653 5,584 3,030 -584 1,543 -124 -
Tax -808 -989 -550 156 136 280 353 -
NP 5,724 5,664 5,033 3,186 -448 1,823 229 756.56%
-
NP to SH 4,312 4,679 3,996 2,354 -736 1,440 -125 -
-
Tax Rate 12.37% 14.87% 9.85% -5.15% - -18.15% - -
Total Cost 13,836 7,837 9,461 10,254 7,824 13,334 14,638 -3.69%
-
Net Worth 60,483 104,009 102,321 100,195 100,586 99,226 95,174 -26.10%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 60,483 104,009 102,321 100,195 100,586 99,226 95,174 -26.10%
NOSH 60,483 60,470 60,545 60,358 61,333 60,504 58,749 1.95%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 29.26% 41.95% 34.73% 23.71% -6.07% 12.03% 1.54% -
ROE 7.13% 4.50% 3.91% 2.35% -0.73% 1.45% -0.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.34 22.33 23.94 22.27 12.03 25.05 25.31 17.76%
EPS 4.72 5.12 6.60 3.90 -1.20 2.38 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.72 1.69 1.66 1.64 1.64 1.62 -27.52%
Adjusted Per Share Value based on latest NOSH - 60,488
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.58 2.47 2.65 2.46 1.35 2.77 2.72 20.12%
EPS 0.79 0.86 0.73 0.43 -0.13 0.26 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.1902 0.1871 0.1832 0.1839 0.1814 0.174 -26.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.55 0.50 0.60 0.59 0.29 0.59 0.52 -
P/RPS 1.70 2.24 2.51 2.65 2.41 2.36 2.05 -11.74%
P/EPS 7.71 6.46 9.09 15.13 -24.17 24.79 -243.75 -
EY 12.96 15.48 11.00 6.61 -4.14 4.03 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.29 0.36 0.36 0.18 0.36 0.32 43.53%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 23/02/10 11/11/09 19/08/09 26/05/09 23/02/09 11/11/08 -
Price 0.48 0.52 0.57 0.52 0.49 0.59 0.60 -
P/RPS 1.48 2.33 2.38 2.34 4.07 2.36 2.37 -26.96%
P/EPS 6.73 6.72 8.64 13.33 -40.83 24.79 -281.25 -
EY 14.85 14.88 11.58 7.50 -2.45 4.03 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.30 0.34 0.31 0.30 0.36 0.37 18.96%

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