[THRIVEN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -52.63%
YoY- -67.21%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 8,760 1,965 13,481 10,185 6,329 4,042 7,890 7.22%
PBT 182 -597 97 560 440 436 441 -44.59%
Tax 241 44 26 -7 14 11 182 20.60%
NP 423 -553 123 553 454 447 623 -22.76%
-
NP to SH 131 -524 -416 81 171 235 864 -71.59%
-
Tax Rate -132.42% - -26.80% 1.25% -3.18% -2.52% -41.27% -
Total Cost 8,337 2,518 13,358 9,632 5,875 3,595 7,267 9.59%
-
Net Worth 96,463 96,970 97,669 101,561 99,546 99,423 99,083 -1.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 96,463 96,970 97,669 101,561 99,546 99,423 99,083 -1.77%
NOSH 59,545 60,229 60,289 62,307 61,071 60,256 60,416 -0.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.83% -28.14% 0.91% 5.43% 7.17% 11.06% 7.90% -
ROE 0.14% -0.54% -0.43% 0.08% 0.17% 0.24% 0.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.71 3.26 22.36 16.35 10.36 6.71 13.06 8.26%
EPS 0.22 -0.87 -0.69 0.13 0.28 0.39 1.43 -71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.61 1.62 1.63 1.63 1.65 1.64 -0.81%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.60 0.36 2.46 1.86 1.16 0.74 1.44 7.28%
EPS 0.02 -0.10 -0.08 0.01 0.03 0.04 0.16 -75.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.1773 0.1786 0.1857 0.182 0.1818 0.1812 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.01 0.78 1.40 1.64 1.82 0.94 0.57 -
P/RPS 6.87 23.91 6.26 10.03 17.56 14.01 4.36 35.44%
P/EPS 459.09 -89.66 -202.90 1,261.54 650.00 241.03 39.86 410.76%
EY 0.22 -1.12 -0.49 0.08 0.15 0.41 2.51 -80.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.86 1.01 1.12 0.57 0.35 46.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 21/05/08 26/02/08 07/11/07 22/08/07 24/05/07 27/02/07 -
Price 0.76 1.00 0.99 1.40 1.47 1.03 0.94 -
P/RPS 5.17 30.65 4.43 8.56 14.18 15.35 7.20 -19.82%
P/EPS 345.45 -114.94 -143.48 1,076.92 525.00 264.10 65.73 202.58%
EY 0.29 -0.87 -0.70 0.09 0.19 0.38 1.52 -66.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.61 0.86 0.90 0.62 0.57 -12.07%

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