[THRIVEN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -213.61%
YoY- -108.7%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 28,172 41,410 70,416 77,496 77,333 77,364 80,172 -50.17%
PBT 6,277 8,640 23,584 -7,024 -2,293 -1,522 -2,712 -
Tax 414 -2 4 41 66 92 76 209.27%
NP 6,692 8,638 23,588 -6,983 -2,226 -1,430 -2,636 -
-
NP to SH 6,673 8,630 23,588 -6,983 -2,226 -1,430 -2,636 -
-
Tax Rate -6.60% 0.02% -0.02% - - - - -
Total Cost 21,480 32,772 46,828 84,479 79,559 78,794 82,808 -59.29%
-
Net Worth 101,068 85,331 87,094 81,025 82,894 83,618 83,433 13.62%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 101,068 85,331 87,094 81,025 82,894 83,618 83,433 13.62%
NOSH 60,519 60,518 60,482 60,466 60,507 60,593 60,458 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.75% 20.86% 33.50% -9.01% -2.88% -1.85% -3.29% -
ROE 6.60% 10.11% 27.08% -8.62% -2.69% -1.71% -3.16% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.55 68.42 116.42 128.16 127.81 127.68 132.61 -50.20%
EPS 11.03 14.26 39.00 -11.54 -3.68 -2.36 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.41 1.44 1.34 1.37 1.38 1.38 13.54%
Adjusted Per Share Value based on latest NOSH - 60,504
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.15 7.57 12.87 14.17 14.14 14.14 14.66 -50.18%
EPS 1.22 1.58 4.31 -1.28 -0.41 -0.26 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.156 0.1592 0.1481 0.1516 0.1529 0.1525 13.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.45 0.30 0.33 0.55 0.65 0.65 0.94 -
P/RPS 0.97 0.44 0.28 0.43 0.51 0.51 0.71 23.10%
P/EPS 4.08 2.10 0.85 -4.76 -17.66 -27.54 -21.56 -
EY 24.50 47.53 118.18 -21.00 -5.66 -3.63 -4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.23 0.41 0.47 0.47 0.68 -45.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 16/05/05 25/02/05 25/11/04 18/08/04 20/05/04 -
Price 0.38 0.44 0.34 0.46 0.52 0.66 0.63 -
P/RPS 0.82 0.64 0.29 0.36 0.41 0.52 0.48 42.85%
P/EPS 3.45 3.09 0.87 -3.98 -14.13 -27.97 -14.45 -
EY 29.02 32.41 114.71 -25.11 -7.08 -3.58 -6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.24 0.34 0.38 0.48 0.46 -36.97%

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