[THRIVEN] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 52.18%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 45,644 66,969 58,020 70,258 56,220 56,810 35,981 17.16%
PBT -9,772 -16,589 -9,317 -4,172 -10,356 3,215 750 -
Tax -1,140 -111 -58 98 2,132 -2,839 -1,697 -23.27%
NP -10,912 -16,700 -9,376 -4,074 -8,224 376 -946 409.75%
-
NP to SH -7,112 -10,145 -7,310 -2,636 -5,512 3,508 2,128 -
-
Tax Rate - - - - - 88.30% 226.27% -
Total Cost 56,556 83,669 67,396 74,332 64,444 56,434 36,927 32.83%
-
Net Worth 154,446 154,446 161,980 165,747 165,747 165,747 160,725 -2.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 154,446 154,446 161,980 165,747 165,747 165,747 160,725 -2.61%
NOSH 376,699 376,699 376,699 376,699 376,699 376,699 376,699 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -23.91% -24.94% -16.16% -5.80% -14.63% 0.66% -2.63% -
ROE -4.60% -6.57% -4.51% -1.59% -3.33% 2.12% 1.32% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.12 17.78 15.40 18.65 14.92 15.08 14.33 -10.55%
EPS -1.88 -2.69 -1.95 -0.70 -1.48 0.97 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.43 0.44 0.44 0.44 0.64 -25.66%
Adjusted Per Share Value based on latest NOSH - 376,699
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.35 12.24 10.61 12.85 10.28 10.39 6.58 17.19%
EPS -1.30 -1.85 -1.34 -0.48 -1.01 0.64 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2824 0.2824 0.2962 0.303 0.303 0.303 0.2939 -2.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.28 0.17 0.21 0.195 0.29 0.395 0.575 -
P/RPS 2.31 0.96 1.36 1.05 1.94 2.62 4.01 -30.74%
P/EPS -14.83 -6.31 -10.82 -27.87 -19.82 42.42 67.86 -
EY -6.74 -15.84 -9.24 -3.59 -5.05 2.36 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.41 0.49 0.44 0.66 0.90 0.90 -17.03%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 23/11/16 26/08/16 17/05/16 23/02/16 16/11/15 -
Price 0.26 0.21 0.18 0.22 0.28 0.34 0.45 -
P/RPS 2.15 1.18 1.17 1.18 1.88 2.25 3.14 -22.29%
P/EPS -13.77 -7.80 -9.27 -31.44 -19.14 36.51 53.11 -
EY -7.26 -12.82 -10.78 -3.18 -5.23 2.74 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.42 0.50 0.64 0.77 0.70 -6.77%

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