[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 437.79%
YoY- 994.84%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,222 28,172 41,410 70,416 77,496 77,333 77,364 -56.36%
PBT 1,305 6,277 8,640 23,584 -7,024 -2,293 -1,522 -
Tax 680 414 -2 4 41 66 92 278.06%
NP 1,985 6,692 8,638 23,588 -6,983 -2,226 -1,430 -
-
NP to SH 1,966 6,673 8,630 23,588 -6,983 -2,226 -1,430 -
-
Tax Rate -52.11% -6.60% 0.02% -0.02% - - - -
Total Cost 20,237 21,480 32,772 46,828 84,479 79,559 78,794 -59.49%
-
Net Worth 98,487 101,068 85,331 87,094 81,025 82,894 83,618 11.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 98,487 101,068 85,331 87,094 81,025 82,894 83,618 11.49%
NOSH 60,421 60,519 60,518 60,482 60,466 60,507 60,593 -0.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.93% 23.75% 20.86% 33.50% -9.01% -2.88% -1.85% -
ROE 2.00% 6.60% 10.11% 27.08% -8.62% -2.69% -1.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.78 46.55 68.42 116.42 128.16 127.81 127.68 -56.28%
EPS 3.25 11.03 14.26 39.00 -11.54 -3.68 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.67 1.41 1.44 1.34 1.37 1.38 11.70%
Adjusted Per Share Value based on latest NOSH - 60,482
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.06 5.15 7.57 12.87 14.17 14.14 14.14 -56.37%
EPS 0.36 1.22 1.58 4.31 -1.28 -0.41 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.1848 0.156 0.1592 0.1481 0.1516 0.1529 11.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.31 0.45 0.30 0.33 0.55 0.65 0.65 -
P/RPS 0.84 0.97 0.44 0.28 0.43 0.51 0.51 39.34%
P/EPS 9.53 4.08 2.10 0.85 -4.76 -17.66 -27.54 -
EY 10.50 24.50 47.53 118.18 -21.00 -5.66 -3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.21 0.23 0.41 0.47 0.47 -45.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 25/08/05 16/05/05 25/02/05 25/11/04 18/08/04 -
Price 0.35 0.38 0.44 0.34 0.46 0.52 0.66 -
P/RPS 0.95 0.82 0.64 0.29 0.36 0.41 0.52 49.28%
P/EPS 10.76 3.45 3.09 0.87 -3.98 -14.13 -27.97 -
EY 9.30 29.02 32.41 114.71 -25.11 -7.08 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.31 0.24 0.34 0.38 0.48 -42.28%

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