[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -403.85%
YoY- -322.98%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 15,157 14,868 17,520 7,860 13,481 13,580 12,658 12.70%
PBT 1,543 -124 364 -2,388 97 746 880 45.16%
Tax 280 353 482 176 26 -9 28 360.93%
NP 1,823 229 846 -2,212 123 737 908 58.81%
-
NP to SH 1,440 -125 262 -2,096 -416 108 342 159.61%
-
Tax Rate -18.15% - -132.42% - -26.80% 1.21% -3.18% -
Total Cost 13,334 14,638 16,674 10,072 13,358 12,842 11,750 8.75%
-
Net Worth 99,226 95,174 96,463 96,970 97,669 101,561 99,546 -0.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 99,226 95,174 96,463 96,970 97,669 101,561 99,546 -0.21%
NOSH 60,504 58,749 59,545 60,229 60,289 62,307 61,071 -0.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.03% 1.54% 4.83% -28.14% 0.91% 5.43% 7.17% -
ROE 1.45% -0.13% 0.27% -2.16% -0.43% 0.11% 0.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.05 25.31 29.42 13.05 22.36 21.80 20.73 13.38%
EPS 2.38 -0.21 0.44 -3.48 -0.69 0.17 0.56 161.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.62 1.61 1.62 1.63 1.63 0.40%
Adjusted Per Share Value based on latest NOSH - 60,229
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.77 2.72 3.20 1.44 2.46 2.48 2.31 12.80%
EPS 0.26 -0.02 0.05 -0.38 -0.08 0.02 0.06 164.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1814 0.174 0.1764 0.1773 0.1786 0.1857 0.182 -0.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.59 0.52 1.01 0.78 1.40 1.64 1.82 -
P/RPS 2.36 2.05 3.43 5.98 6.26 7.52 8.78 -58.18%
P/EPS 24.79 -243.75 229.55 -22.41 -202.90 946.15 325.00 -81.87%
EY 4.03 -0.41 0.44 -4.46 -0.49 0.11 0.31 448.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.62 0.48 0.86 1.01 1.12 -52.91%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 11/11/08 12/08/08 21/05/08 26/02/08 07/11/07 22/08/07 -
Price 0.59 0.60 0.76 1.00 0.99 1.40 1.47 -
P/RPS 2.36 2.37 2.58 7.66 4.43 6.42 7.09 -51.80%
P/EPS 24.79 -281.25 172.73 -28.74 -143.48 807.69 262.50 -79.11%
EY 4.03 -0.36 0.58 -3.48 -0.70 0.12 0.38 379.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.47 0.62 0.61 0.86 0.90 -45.56%

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