[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -51.73%
YoY- -160.62%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 49,517 32,213 14,147 56,655 43,006 27,604 12,538 149.64%
PBT 343 759 1 -3,272 -2,339 -1,181 -135 -
Tax -254 -74 -1 3,272 2,339 1,181 231 -
NP 89 685 0 0 0 0 96 -4.91%
-
NP to SH 89 685 -18 -2,197 -1,448 -639 96 -4.91%
-
Tax Rate 74.05% 9.75% 100.00% - - - - -
Total Cost 49,428 31,528 14,147 56,655 43,006 27,604 12,442 150.62%
-
Net Worth 90,779 93,353 91,200 91,995 88,455 89,218 89,400 1.02%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 90,779 93,353 91,200 91,995 88,455 89,218 89,400 1.02%
NOSH 59,333 60,619 60,000 60,523 60,585 60,283 60,000 -0.74%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.18% 2.13% 0.00% 0.00% 0.00% 0.00% 0.77% -
ROE 0.10% 0.73% -0.02% -2.39% -1.64% -0.72% 0.11% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 83.46 53.14 23.58 93.61 70.98 45.79 20.90 151.49%
EPS 0.15 1.13 -0.03 -3.63 -2.39 -1.06 0.16 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.52 1.52 1.46 1.48 1.49 1.78%
Adjusted Per Share Value based on latest NOSH - 60,403
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 9.05 5.89 2.59 10.36 7.86 5.05 2.29 149.75%
EPS 0.02 0.13 0.00 -0.40 -0.26 -0.12 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.1707 0.1667 0.1682 0.1617 0.1631 0.1635 1.01%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.66 0.89 0.90 0.94 0.82 0.72 0.80 -
P/RPS 0.79 1.67 3.82 1.00 1.16 1.57 3.83 -65.05%
P/EPS 440.00 78.76 -3,000.00 -25.90 -34.31 -67.92 500.00 -8.16%
EY 0.23 1.27 -0.03 -3.86 -2.91 -1.47 0.20 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.59 0.62 0.56 0.49 0.54 -14.07%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 24/05/02 27/02/02 28/11/01 26/09/01 29/05/01 -
Price 0.69 0.88 0.89 0.88 0.94 0.81 0.70 -
P/RPS 0.83 1.66 3.77 0.94 1.32 1.77 3.35 -60.51%
P/EPS 460.00 77.88 -2,966.67 -24.24 -39.33 -76.42 437.50 3.39%
EY 0.22 1.28 -0.03 -4.13 -2.54 -1.31 0.23 -2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.59 0.58 0.64 0.55 0.47 -2.85%

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