[THRIVEN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -171.76%
YoY- -216.05%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 6,720 1,844 15,157 11,151 8,760 1,965 13,481 -37.15%
PBT 1,515 -146 1,543 -93 182 -597 97 525.87%
Tax 78 34 280 265 241 44 26 108.14%
NP 1,593 -112 1,823 172 423 -553 123 452.35%
-
NP to SH 1,177 -184 1,440 -94 131 -524 -416 -
-
Tax Rate -5.15% - -18.15% - -132.42% - -26.80% -
Total Cost 5,127 1,956 13,334 10,979 8,337 2,518 13,358 -47.21%
-
Net Worth 100,195 100,586 99,226 95,175 96,463 96,970 97,669 1.71%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 100,195 100,586 99,226 95,175 96,463 96,970 97,669 1.71%
NOSH 60,358 61,333 60,504 58,750 59,545 60,229 60,289 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 23.71% -6.07% 12.03% 1.54% 4.83% -28.14% 0.91% -
ROE 1.17% -0.18% 1.45% -0.10% 0.14% -0.54% -0.43% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.13 3.01 25.05 18.98 14.71 3.26 22.36 -37.21%
EPS 1.95 -0.30 2.38 -0.16 0.22 -0.87 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.64 1.62 1.62 1.61 1.62 1.64%
Adjusted Per Share Value based on latest NOSH - 60,810
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.23 0.34 2.77 2.04 1.60 0.36 2.46 -37.03%
EPS 0.22 -0.03 0.26 -0.02 0.02 -0.10 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.1839 0.1814 0.174 0.1764 0.1773 0.1786 1.71%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.59 0.29 0.59 0.52 1.01 0.78 1.40 -
P/RPS 5.30 9.65 2.36 2.74 6.87 23.91 6.26 -10.51%
P/EPS 30.26 -96.67 24.79 -325.00 459.09 -89.66 -202.90 -
EY 3.31 -1.03 4.03 -0.31 0.22 -1.12 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.18 0.36 0.32 0.62 0.48 0.86 -44.07%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 26/05/09 23/02/09 11/11/08 12/08/08 21/05/08 26/02/08 -
Price 0.52 0.49 0.59 0.60 0.76 1.00 0.99 -
P/RPS 4.67 16.30 2.36 3.16 5.17 30.65 4.43 3.58%
P/EPS 26.67 -163.33 24.79 -375.00 345.45 -114.94 -143.48 -
EY 3.75 -0.61 4.03 -0.27 0.29 -0.87 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.36 0.37 0.47 0.62 0.61 -36.34%

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