[THRIVEN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 153.72%
YoY- 534.27%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,718 16,962 5,916 42,968 3,940 4,550 2,548 501.89%
PBT 6,697 -3,400 -6,104 4,223 -4,969 -3,624 -2,404 -
Tax -1,132 -808 -1,288 -1,099 -596 -710 -760 30.39%
NP 5,565 -4,208 -7,392 3,124 -5,565 -4,334 -3,164 -
-
NP to SH 3,961 -4,610 -6,676 2,702 -5,029 -3,756 -2,964 -
-
Tax Rate 16.90% - - 26.02% - - - -
Total Cost 32,153 21,170 13,308 39,844 9,505 8,884 5,712 216.10%
-
Net Worth 127,752 95,273 113,090 115,017 108,684 110,309 111,607 9.41%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,320 1,536 - - - - - -
Div Payout % 33.33% 0.00% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 127,752 95,273 113,090 115,017 108,684 110,309 111,607 9.41%
NOSH 99,033 76,833 91,202 91,283 91,331 91,165 91,481 5.42%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.75% -24.81% -124.95% 7.27% -141.25% -95.25% -124.18% -
ROE 3.10% -4.84% -5.90% 2.35% -4.63% -3.40% -2.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.09 22.08 6.49 47.07 4.31 4.99 2.79 470.31%
EPS 4.00 -6.00 -7.32 2.96 -5.51 -4.12 -3.24 -
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.24 1.24 1.26 1.19 1.21 1.22 3.78%
Adjusted Per Share Value based on latest NOSH - 91,311
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.90 3.10 1.08 7.86 0.72 0.83 0.47 498.58%
EPS 0.72 -0.84 -1.22 0.49 -0.92 -0.69 -0.54 -
DPS 0.24 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.1742 0.2068 0.2103 0.1987 0.2017 0.2041 9.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.18 0.59 0.465 0.40 0.47 0.58 0.41 -
P/RPS 3.10 2.67 7.17 0.85 10.89 11.62 14.72 -64.56%
P/EPS 29.50 -9.83 -6.35 13.51 -8.54 -14.08 -12.65 -
EY 3.39 -10.17 -15.74 7.40 -11.72 -7.10 -7.90 -
DY 1.13 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.48 0.38 0.32 0.39 0.48 0.34 92.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 20/05/13 19/02/13 19/11/12 23/08/12 24/05/12 -
Price 1.26 1.24 0.58 0.43 0.45 0.57 0.63 -
P/RPS 3.31 5.62 8.94 0.91 10.43 11.42 22.62 -72.19%
P/EPS 31.50 -20.67 -7.92 14.53 -8.17 -13.83 -19.44 -
EY 3.17 -4.84 -12.62 6.88 -12.24 -7.23 -5.14 -
DY 1.06 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.47 0.34 0.38 0.47 0.52 52.51%

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