[THRIVEN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -38.11%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,305 47,143 28,289 8,481 1,479 42,968 2,955 47.76%
PBT -2,220 11,779 5,023 -1,700 -1,526 4,223 -3,727 -29.22%
Tax -150 -2,899 -849 -404 -322 -1,099 -447 -51.74%
NP -2,370 8,880 4,174 -2,104 -1,848 3,124 -4,174 -31.45%
-
NP to SH -2,260 8,506 2,971 -2,305 -1,669 2,702 -3,772 -28.95%
-
Tax Rate - 24.61% 16.90% - - 26.02% - -
Total Cost 7,675 38,263 24,115 10,585 3,327 39,844 7,129 5.04%
-
Net Worth 125,555 127,704 127,752 95,273 113,090 115,017 108,684 10.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,280 990 768 - - - -
Div Payout % - 26.81% 33.33% 0.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 125,555 127,704 127,752 95,273 113,090 115,017 108,684 10.10%
NOSH 228,282 228,042 99,033 76,833 91,202 91,283 91,331 84.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -44.67% 18.84% 14.75% -24.81% -124.95% 7.27% -141.25% -
ROE -1.80% 6.66% 2.33% -2.42% -1.48% 2.35% -3.47% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.32 20.67 28.57 11.04 1.62 47.07 3.24 -19.97%
EPS -0.99 3.73 3.00 -3.00 -1.83 2.96 -4.13 -61.44%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 1.29 1.24 1.24 1.26 1.19 -40.24%
Adjusted Per Share Value based on latest NOSH - 63,600
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.97 8.62 5.17 1.55 0.27 7.86 0.54 47.82%
EPS -0.41 1.56 0.54 -0.42 -0.31 0.49 -0.69 -29.34%
DPS 0.00 0.42 0.18 0.14 0.00 0.00 0.00 -
NAPS 0.2296 0.2335 0.2336 0.1742 0.2068 0.2103 0.1987 10.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.405 0.45 1.18 0.59 0.465 0.40 0.47 -
P/RPS 17.43 2.18 4.13 5.35 28.67 0.85 14.53 12.91%
P/EPS -40.91 12.06 39.33 -19.67 -25.41 13.51 -11.38 134.85%
EY -2.44 8.29 2.54 -5.08 -3.94 7.40 -8.79 -57.47%
DY 0.00 2.22 0.85 1.69 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.91 0.48 0.38 0.32 0.39 53.32%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 19/02/14 18/11/13 19/08/13 20/05/13 19/02/13 19/11/12 -
Price 0.46 0.44 1.26 1.24 0.58 0.43 0.45 -
P/RPS 19.79 2.13 4.41 11.23 35.77 0.91 13.91 26.52%
P/EPS -46.46 11.80 42.00 -41.33 -31.69 14.53 -10.90 163.11%
EY -2.15 8.48 2.38 -2.42 -3.16 6.88 -9.18 -62.03%
DY 0.00 2.27 0.79 0.81 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.98 1.00 0.47 0.34 0.38 69.77%

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