[THRIVEN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -130.89%
YoY- -1201.61%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 26,566 30,408 85,880 101,142 131,692 172,040 147,036 -68.14%
PBT -14,830 -10,724 -13,485 1,420 6,212 13,884 794 -
Tax -326 -1,328 -742 -2,169 -3,974 -5,184 -5,364 -84.62%
NP -15,156 -12,052 -14,227 -749 2,238 8,700 -4,570 122.87%
-
NP to SH -14,878 -10,872 -15,940 -3,657 -1,584 4,112 -6,288 77.84%
-
Tax Rate - - - 152.75% 63.97% 37.34% 675.57% -
Total Cost 41,722 42,460 100,107 101,891 129,454 163,340 151,606 -57.79%
-
Net Worth 158,613 164,083 164,083 180,491 180,491 180,491 185,960 -10.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 158,613 164,083 164,083 180,491 180,491 180,491 185,960 -10.08%
NOSH 546,944 546,944 546,944 546,944 546,944 546,944 546,944 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -57.05% -39.63% -16.57% -0.74% 1.70% 5.06% -3.11% -
ROE -9.38% -6.63% -9.71% -2.03% -0.88% 2.28% -3.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.86 5.56 15.70 18.49 24.08 31.45 26.88 -68.12%
EPS -2.72 -2.00 -2.91 -0.67 -0.28 0.76 -1.15 77.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.30 0.33 0.33 0.33 0.34 -10.08%
Adjusted Per Share Value based on latest NOSH - 546,944
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.86 5.56 15.70 18.49 24.08 31.45 26.88 -68.12%
EPS -2.72 -2.00 -2.91 -0.67 -0.29 0.75 -1.15 77.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.30 0.33 0.33 0.33 0.34 -10.08%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.135 0.145 0.145 0.155 0.185 0.185 0.205 -
P/RPS 2.78 2.61 0.92 0.84 0.77 0.59 0.76 137.96%
P/EPS -4.96 -7.29 -4.98 -23.18 -63.88 24.61 -17.83 -57.48%
EY -20.15 -13.71 -20.10 -4.31 -1.57 4.06 -5.61 135.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.48 0.47 0.56 0.56 0.60 -15.06%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 27/05/22 25/02/22 26/11/21 20/08/21 28/05/21 25/02/21 -
Price 0.135 0.135 0.145 0.15 0.165 0.175 0.19 -
P/RPS 2.78 2.43 0.92 0.81 0.69 0.56 0.71 149.04%
P/EPS -4.96 -6.79 -4.98 -22.43 -56.97 23.28 -16.53 -55.27%
EY -20.15 -14.72 -20.10 -4.46 -1.76 4.30 -6.05 123.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.48 0.45 0.50 0.53 0.56 -11.05%

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