[THRIVEN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 373.08%
YoY- 467.24%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,940 4,550 2,548 17,850 13,549 15,894 4,128 -3.05%
PBT -4,969 -3,624 -2,404 1,623 -358 -170 -1,056 180.01%
Tax -596 -710 -760 -706 519 -674 -632 -3.82%
NP -5,565 -4,334 -3,164 917 161 -844 -1,688 121.03%
-
NP to SH -5,029 -3,756 -2,964 426 -156 -1,174 -1,604 113.77%
-
Tax Rate - - - 43.50% - - - -
Total Cost 9,505 8,884 5,712 16,933 13,388 16,738 5,816 38.62%
-
Net Worth 108,684 110,309 111,607 111,485 110,700 111,896 111,186 -1.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 108,684 110,309 111,607 111,485 110,700 111,896 111,186 -1.50%
NOSH 91,331 91,165 91,481 90,638 90,000 91,718 91,136 0.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -141.25% -95.25% -124.18% 5.14% 1.19% -5.31% -40.89% -
ROE -4.63% -3.40% -2.66% 0.38% -0.14% -1.05% -1.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.31 4.99 2.79 19.69 15.05 17.33 4.53 -3.25%
EPS -5.51 -4.12 -3.24 0.47 -0.17 -1.28 -1.76 113.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.21 1.22 1.23 1.23 1.22 1.22 -1.64%
Adjusted Per Share Value based on latest NOSH - 92,033
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.72 0.83 0.47 3.26 2.48 2.91 0.75 -2.67%
EPS -0.92 -0.69 -0.54 0.08 -0.03 -0.21 -0.29 115.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2017 0.2041 0.2038 0.2024 0.2046 0.2033 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.47 0.58 0.41 0.41 0.38 0.485 0.425 -
P/RPS 10.89 11.62 14.72 2.08 2.52 2.80 9.38 10.43%
P/EPS -8.54 -14.08 -12.65 87.23 -219.23 -37.89 -24.15 -49.89%
EY -11.72 -7.10 -7.90 1.15 -0.46 -2.64 -4.14 99.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.34 0.33 0.31 0.40 0.35 7.45%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 18/08/11 13/05/11 -
Price 0.45 0.57 0.63 0.42 0.45 0.45 0.49 -
P/RPS 10.43 11.42 22.62 2.13 2.99 2.60 10.82 -2.41%
P/EPS -8.17 -13.83 -19.44 89.36 -259.62 -35.16 -27.84 -55.74%
EY -12.24 -7.23 -5.14 1.12 -0.39 -2.84 -3.59 126.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.52 0.34 0.37 0.37 0.40 -3.35%

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