[THRIVEN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 154.63%
YoY- 3288.3%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,497 4,890 13,501 10,871 6,720 1,844 15,157 -37.53%
PBT 976 1,633 6,653 4,188 1,515 -146 1,543 -26.37%
Tax -398 -202 -989 -413 78 34 280 -
NP 578 1,431 5,664 3,775 1,593 -112 1,823 -53.60%
-
NP to SH 312 1,078 4,679 2,997 1,177 -184 1,440 -64.02%
-
Tax Rate 40.78% 12.37% 14.87% 9.86% -5.15% - -18.15% -
Total Cost 6,919 3,459 7,837 7,096 5,127 1,956 13,334 -35.50%
-
Net Worth 104,273 60,483 104,009 102,321 100,195 100,586 99,226 3.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 104,273 60,483 104,009 102,321 100,195 100,586 99,226 3.37%
NOSH 60,273 60,483 60,470 60,545 60,358 61,333 60,504 -0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.71% 29.26% 41.95% 34.73% 23.71% -6.07% 12.03% -
ROE 0.30% 1.78% 4.50% 2.93% 1.17% -0.18% 1.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.44 8.08 22.33 17.96 11.13 3.01 25.05 -37.36%
EPS 0.34 1.18 5.12 4.95 1.95 -0.30 2.38 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.72 1.69 1.66 1.64 1.64 3.63%
Adjusted Per Share Value based on latest NOSH - 60,465
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.37 0.89 2.47 1.99 1.23 0.34 2.77 -37.54%
EPS 0.06 0.20 0.86 0.55 0.22 -0.03 0.26 -62.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.1106 0.1902 0.1871 0.1832 0.1839 0.1814 3.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.55 0.50 0.60 0.59 0.29 0.59 -
P/RPS 3.78 6.80 2.24 3.34 5.30 9.65 2.36 37.01%
P/EPS 90.80 30.86 6.46 12.12 30.26 -96.67 24.79 138.18%
EY 1.10 3.24 15.48 8.25 3.31 -1.03 4.03 -58.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.55 0.29 0.36 0.36 0.18 0.36 -17.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 23/02/10 11/11/09 19/08/09 26/05/09 23/02/09 -
Price 0.45 0.48 0.52 0.57 0.52 0.49 0.59 -
P/RPS 3.62 5.94 2.33 3.17 4.67 16.30 2.36 33.10%
P/EPS 86.93 26.93 6.72 11.52 26.67 -163.33 24.79 131.34%
EY 1.15 3.71 14.88 8.68 3.75 -0.61 4.03 -56.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.48 0.30 0.34 0.31 0.30 0.36 -19.55%

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