[THRIVEN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -153.44%
YoY- -219.93%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,479 42,968 2,955 2,275 637 17,850 10,162 -72.29%
PBT -1,526 4,223 -3,727 -1,812 -601 1,623 -269 217.74%
Tax -322 -1,099 -447 -355 -190 -706 390 -
NP -1,848 3,124 -4,174 -2,167 -791 917 121 -
-
NP to SH -1,669 2,702 -3,772 -1,878 -741 426 -117 487.23%
-
Tax Rate - 26.02% - - - 43.50% - -
Total Cost 3,327 39,844 7,129 4,442 1,428 16,933 10,041 -52.08%
-
Net Worth 113,090 115,017 108,684 110,309 111,607 111,485 110,700 1.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 113,090 115,017 108,684 110,309 111,607 111,485 110,700 1.43%
NOSH 91,202 91,283 91,331 91,165 91,481 90,638 90,000 0.88%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -124.95% 7.27% -141.25% -95.25% -124.18% 5.14% 1.19% -
ROE -1.48% 2.35% -3.47% -1.70% -0.66% 0.38% -0.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.62 47.07 3.24 2.50 0.70 19.69 11.29 -72.55%
EPS -1.83 2.96 -4.13 -2.06 -0.81 0.47 -0.13 482.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.19 1.21 1.22 1.23 1.23 0.54%
Adjusted Per Share Value based on latest NOSH - 90,960
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.27 7.86 0.54 0.42 0.12 3.26 1.86 -72.34%
EPS -0.31 0.49 -0.69 -0.34 -0.14 0.08 -0.02 520.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2068 0.2103 0.1987 0.2017 0.2041 0.2038 0.2024 1.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.465 0.40 0.47 0.58 0.41 0.41 0.38 -
P/RPS 28.67 0.85 14.53 23.24 58.88 2.08 3.37 316.19%
P/EPS -25.41 13.51 -11.38 -28.16 -50.62 87.23 -292.31 -80.34%
EY -3.94 7.40 -8.79 -3.55 -1.98 1.15 -0.34 411.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.39 0.48 0.34 0.33 0.31 14.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 19/02/13 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 -
Price 0.58 0.43 0.45 0.57 0.63 0.42 0.45 -
P/RPS 35.77 0.91 13.91 22.84 90.48 2.13 3.99 330.97%
P/EPS -31.69 14.53 -10.90 -27.67 -77.78 89.36 -346.15 -79.65%
EY -3.16 6.88 -9.18 -3.61 -1.29 1.12 -0.29 390.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.38 0.47 0.52 0.34 0.37 17.27%

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