[THRIVEN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 38.94%
YoY- 32.23%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 215,592 158,864 122,870 84,236 52,380 45,644 66,969 118.49%
PBT 29,814 18,180 2,650 -4,061 -10,416 -9,772 -16,589 -
Tax -7,598 -3,900 -859 -856 -1,150 -1,140 -111 1586.34%
NP 22,216 14,280 1,791 -4,917 -11,566 -10,912 -16,700 -
-
NP to SH 21,124 13,060 201 -4,954 -8,114 -7,112 -10,145 -
-
Tax Rate 25.48% 21.45% 32.42% - - - - -
Total Cost 193,376 144,584 121,079 89,153 63,946 56,556 83,669 75.07%
-
Net Worth 169,514 161,980 158,213 150,679 150,679 154,446 154,446 6.42%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 169,514 161,980 158,213 150,679 150,679 154,446 154,446 6.42%
NOSH 376,699 376,699 376,699 376,699 376,699 376,699 376,699 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.30% 8.99% 1.46% -5.84% -22.08% -23.91% -24.94% -
ROE 12.46% 8.06% 0.13% -3.29% -5.38% -4.60% -6.57% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.23 42.17 32.62 22.36 13.90 12.12 17.78 118.46%
EPS 5.60 3.84 0.05 -1.32 -2.16 -1.88 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.42 0.40 0.40 0.41 0.41 6.42%
Adjusted Per Share Value based on latest NOSH - 376,699
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 39.42 29.05 22.46 15.40 9.58 8.35 12.24 118.55%
EPS 3.86 2.39 0.04 -0.91 -1.48 -1.30 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3099 0.2962 0.2893 0.2755 0.2755 0.2824 0.2824 6.40%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.405 0.19 0.215 0.24 0.255 0.28 0.17 -
P/RPS 0.71 0.45 0.66 1.07 1.83 2.31 0.96 -18.26%
P/EPS 7.22 5.48 402.94 -18.25 -11.84 -14.83 -6.31 -
EY 13.85 18.25 0.25 -5.48 -8.45 -6.74 -15.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.44 0.51 0.60 0.64 0.68 0.41 69.14%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 24/02/17 -
Price 0.43 0.35 0.20 0.24 0.245 0.26 0.21 -
P/RPS 0.75 0.83 0.61 1.07 1.76 2.15 1.18 -26.13%
P/EPS 7.67 10.10 374.83 -18.25 -11.37 -13.77 -7.80 -
EY 13.04 9.91 0.27 -5.48 -8.79 -7.26 -12.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.48 0.60 0.61 0.63 0.51 52.62%

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