[THRIVEN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 223.49%
YoY- 360.34%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 99,589 239,079 173,154 107,796 39,716 122,870 63,177 35.48%
PBT 18,830 27,369 24,171 14,907 4,545 2,650 -3,046 -
Tax -4,400 -5,849 -5,843 -3,799 -975 -859 -642 261.23%
NP 14,430 21,520 18,328 11,108 3,570 1,791 -3,688 -
-
NP to SH 13,758 20,395 17,703 10,562 3,265 201 -3,716 -
-
Tax Rate 23.37% 21.37% 24.17% 25.48% 21.45% 32.42% - -
Total Cost 85,159 217,559 154,826 96,688 36,146 121,079 66,865 17.51%
-
Net Worth 201,053 179,007 179,007 169,514 161,980 158,213 150,679 21.22%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 201,053 179,007 179,007 169,514 161,980 158,213 150,679 21.22%
NOSH 546,942 497,242 497,242 376,699 376,699 376,699 376,699 28.25%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 14.49% 9.00% 10.58% 10.30% 8.99% 1.46% -5.84% -
ROE 6.84% 11.39% 9.89% 6.23% 2.02% 0.13% -2.47% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.32 48.08 34.82 28.62 10.54 32.62 16.77 9.90%
EPS 2.67 4.10 3.56 2.80 0.96 0.05 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.36 0.36 0.45 0.43 0.42 0.40 -1.67%
Adjusted Per Share Value based on latest NOSH - 376,699
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.21 43.71 31.66 19.71 7.26 22.46 11.55 35.49%
EPS 2.52 3.73 3.24 1.93 0.60 0.04 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3676 0.3273 0.3273 0.3099 0.2962 0.2893 0.2755 21.22%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.23 0.19 0.28 0.405 0.19 0.215 0.24 -
P/RPS 1.19 0.40 0.80 1.42 1.80 0.66 1.43 -11.53%
P/EPS 8.62 4.63 7.86 14.44 21.92 402.94 -24.33 -
EY 11.60 21.59 12.72 6.92 4.56 0.25 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.78 0.90 0.44 0.51 0.60 -1.11%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 28/02/19 23/11/18 24/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.21 0.205 0.24 0.43 0.35 0.20 0.24 -
P/RPS 1.09 0.43 0.69 1.50 3.32 0.61 1.43 -16.57%
P/EPS 7.87 5.00 6.74 15.34 40.38 374.83 -24.33 -
EY 12.71 20.01 14.83 6.52 2.48 0.27 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.67 0.96 0.81 0.48 0.60 -6.78%

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