[THRIVEN] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.4%
YoY- 26.45%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized 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 126,024 166,620 236,408 253,324 296,880 398,356 239,079 -34.77%
PBT -9,616 -20 29,255 43,636 48,714 75,320 27,369 -
Tax -3,670 -4,032 -8,453 -10,886 -11,692 -17,600 -5,849 -26.72%
NP -13,286 -4,052 20,802 32,749 37,022 57,720 21,520 -
-
NP to SH -13,420 -4,576 16,938 29,846 34,464 55,032 20,395 -
-
Tax Rate - - 28.89% 24.95% 24.00% 23.37% 21.37% -
Total Cost 139,310 170,672 215,606 220,574 259,858 340,636 217,559 -25.72%
-
Net Worth 196,899 202,368 202,368 213,307 207,838 201,053 179,007 6.56%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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%
NOSH 546,942 546,942 546,942 546,942 546,942 546,942 497,242 6.56%
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 -10.54% -2.43% 8.80% 12.93% 12.47% 14.49% 9.00% -
ROE -6.82% -2.26% 8.37% 13.99% 16.58% 27.37% 11.39% -
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 23.04 30.46 43.22 46.32 54.28 77.27 48.08 -38.79%
EPS -2.46 -0.84 3.14 5.56 6.48 10.68 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.39 0.38 0.39 0.36 0.00%
Adjusted Per Share Value based on latest NOSH - 546,942
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.04 30.46 43.22 46.32 54.28 72.83 43.71 -34.77%
EPS -2.45 -0.84 3.10 5.46 6.30 10.06 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.39 0.38 0.3676 0.3273 6.56%
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 0.21 0.165 0.185 0.185 0.225 0.23 0.19 -
P/RPS 0.91 0.54 0.43 0.40 0.41 0.30 0.40 73.06%
P/EPS -8.56 -19.72 5.97 3.39 3.57 2.15 4.63 -
EY -11.68 -5.07 16.74 29.50 28.01 46.41 21.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.50 0.47 0.59 0.59 0.53 6.20%
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 0.205 0.215 0.20 0.185 0.205 0.21 0.205 -
P/RPS 0.89 0.71 0.46 0.40 0.38 0.27 0.43 62.48%
P/EPS -8.35 -25.70 6.46 3.39 3.25 1.97 5.00 -
EY -11.97 -3.89 15.48 29.50 30.74 50.83 20.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.54 0.47 0.54 0.54 0.57 0.00%

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 ⃤ & 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