[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 169.83%
YoY- 321.38%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 236,408 253,324 296,880 398,356 239,079 230,872 215,592 6.31%
PBT 29,255 43,636 48,714 75,320 27,369 32,228 29,814 -1.25%
Tax -8,453 -10,886 -11,692 -17,600 -5,849 -7,790 -7,598 7.34%
NP 20,802 32,749 37,022 57,720 21,520 24,437 22,216 -4.27%
-
NP to SH 16,938 29,846 34,464 55,032 20,395 23,604 21,124 -13.65%
-
Tax Rate 28.89% 24.95% 24.00% 23.37% 21.37% 24.17% 25.48% -
Total Cost 215,606 220,574 259,858 340,636 217,559 206,434 193,376 7.50%
-
Net Worth 202,368 213,307 207,838 201,053 179,007 179,007 169,514 12.49%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 202,368 213,307 207,838 201,053 179,007 179,007 169,514 12.49%
NOSH 546,942 546,942 546,942 546,942 497,242 497,242 376,699 28.13%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.80% 12.93% 12.47% 14.49% 9.00% 10.58% 10.30% -
ROE 8.37% 13.99% 16.58% 27.37% 11.39% 13.19% 12.46% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 43.22 46.32 54.28 77.27 48.08 46.43 57.23 -17.02%
EPS 3.14 5.56 6.48 10.68 4.10 4.75 5.60 -31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.38 0.39 0.36 0.36 0.45 -12.20%
Adjusted Per Share Value based on latest NOSH - 546,942
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 43.22 46.32 54.28 72.83 43.71 42.21 39.42 6.30%
EPS 3.10 5.46 6.30 10.06 3.73 4.32 3.86 -13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.38 0.3676 0.3273 0.3273 0.3099 12.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.185 0.185 0.225 0.23 0.19 0.28 0.405 -
P/RPS 0.43 0.40 0.41 0.30 0.40 0.60 0.71 -28.35%
P/EPS 5.97 3.39 3.57 2.15 4.63 5.90 7.22 -11.87%
EY 16.74 29.50 28.01 46.41 21.59 16.95 13.85 13.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.59 0.59 0.53 0.78 0.90 -32.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 27/11/19 23/08/19 24/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.20 0.185 0.205 0.21 0.205 0.24 0.43 -
P/RPS 0.46 0.40 0.38 0.27 0.43 0.52 0.75 -27.74%
P/EPS 6.46 3.39 3.25 1.97 5.00 5.06 7.67 -10.78%
EY 15.48 29.50 30.74 50.83 20.01 19.78 13.04 12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.54 0.54 0.57 0.67 0.96 -31.78%

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