[THRIVEN] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 36.55%
YoY- 70.32%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 34,842 28,978 36,636 90,822 108,117 127,002 134,976 -59.35%
PBT -8,992 -19,934 -21,044 -44,006 -39,212 -46,274 -18,192 -37.40%
Tax -1,557 178 -812 -3,819 -1,849 -2,576 -55,812 -90.74%
NP -10,549 -19,756 -21,856 -47,825 -41,061 -48,850 -74,004 -72.61%
-
NP to SH -11,669 -18,392 -20,544 -46,009 -39,318 -50,108 -75,616 -71.13%
-
Tax Rate - - - - - - - -
Total Cost 45,391 48,734 58,492 138,647 149,178 175,852 208,980 -63.76%
-
Net Worth 103,919 103,919 103,919 109,388 125,797 131,266 136,736 -16.67%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 103,919 103,919 103,919 109,388 125,797 131,266 136,736 -16.67%
NOSH 546,944 546,944 546,944 546,944 546,944 546,944 546,944 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -30.28% -68.18% -59.66% -52.66% -37.98% -38.46% -54.83% -
ROE -11.23% -17.70% -19.77% -42.06% -31.26% -38.17% -55.30% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.37 5.30 6.70 16.61 19.77 23.22 24.68 -59.36%
EPS -2.13 -3.36 -3.76 -8.41 -7.19 -9.16 -13.84 -71.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.20 0.23 0.24 0.25 -16.67%
Adjusted Per Share Value based on latest NOSH - 546,944
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.37 5.30 6.70 16.61 19.77 23.22 24.68 -59.36%
EPS -2.13 -3.36 -3.76 -8.41 -7.19 -9.16 -13.84 -71.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.20 0.23 0.24 0.25 -16.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.14 0.16 0.115 0.105 0.105 0.11 0.105 -
P/RPS 2.20 3.02 1.72 0.63 0.53 0.47 0.43 196.03%
P/EPS -6.56 -4.76 -3.06 -1.25 -1.46 -1.20 -0.76 319.13%
EY -15.24 -21.02 -32.66 -80.11 -68.46 -83.29 -131.67 -76.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.61 0.53 0.46 0.46 0.42 45.72%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 29/08/24 21/05/24 29/02/24 30/11/23 23/08/23 24/05/23 -
Price 0.13 0.14 0.115 0.105 0.115 0.105 0.10 -
P/RPS 2.04 2.64 1.72 0.63 0.58 0.45 0.41 190.59%
P/EPS -6.09 -4.16 -3.06 -1.25 -1.60 -1.15 -0.72 313.52%
EY -16.41 -24.02 -32.66 -80.11 -62.51 -87.25 -138.25 -75.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.61 0.53 0.50 0.44 0.40 42.30%

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