[THRIVEN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -26.83%
YoY- 703.5%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 828 22,222 21,129 20,705 17,604 77,496 58,000 -94.13%
PBT -139 1,305 4,708 4,320 5,896 -7,024 -1,720 -81.33%
Tax 10 680 311 -1 1 41 50 -65.83%
NP -129 1,985 5,019 4,319 5,897 -6,983 -1,670 -81.89%
-
NP to SH -128 1,966 5,005 4,315 5,897 -6,983 -1,670 -81.98%
-
Tax Rate - -52.11% -6.61% 0.02% -0.02% - - -
Total Cost 957 20,237 16,110 16,386 11,707 84,479 59,670 -93.65%
-
Net Worth 99,352 98,487 101,068 85,331 87,094 81,025 82,894 12.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 99,352 98,487 101,068 85,331 87,094 81,025 82,894 12.84%
NOSH 60,952 60,421 60,519 60,518 60,482 60,466 60,507 0.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -15.58% 8.93% 23.75% 20.86% 33.50% -9.01% -2.88% -
ROE -0.13% 2.00% 4.95% 5.06% 6.77% -8.62% -2.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.36 36.78 34.91 34.21 29.11 128.16 95.86 -94.15%
EPS -0.21 3.25 8.27 7.13 9.75 -11.54 -2.76 -82.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.67 1.41 1.44 1.34 1.37 12.29%
Adjusted Per Share Value based on latest NOSH - 60,381
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.15 4.06 3.86 3.79 3.22 14.17 10.60 -94.16%
EPS -0.02 0.36 0.92 0.79 1.08 -1.28 -0.31 -83.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1801 0.1848 0.156 0.1592 0.1481 0.1516 12.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.32 0.31 0.45 0.30 0.33 0.55 0.65 -
P/RPS 23.56 0.84 1.29 0.88 1.13 0.43 0.68 965.08%
P/EPS -152.38 9.53 5.44 4.21 3.38 -4.76 -23.55 247.63%
EY -0.66 10.50 18.38 23.77 29.55 -21.00 -4.25 -71.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.27 0.21 0.23 0.41 0.47 -43.45%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 25/11/05 25/08/05 16/05/05 25/02/05 25/11/04 -
Price 0.45 0.35 0.38 0.44 0.34 0.46 0.52 -
P/RPS 33.13 0.95 1.09 1.29 1.17 0.36 0.54 1459.46%
P/EPS -214.29 10.76 4.59 6.17 3.49 -3.98 -18.84 406.51%
EY -0.47 9.30 21.76 16.20 28.68 -25.11 -5.31 -80.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.23 0.31 0.24 0.34 0.38 -18.43%

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