[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -318.14%
YoY- -108.7%
Quarter Report
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 21,129 20,705 17,604 77,496 58,000 38,682 20,043 3.57%
PBT 4,708 4,320 5,896 -7,024 -1,720 -761 -678 -
Tax 311 -1 1 41 50 46 19 543.57%
NP 5,019 4,319 5,897 -6,983 -1,670 -715 -659 -
-
NP to SH 5,005 4,315 5,897 -6,983 -1,670 -715 -659 -
-
Tax Rate -6.61% 0.02% -0.02% - - - - -
Total Cost 16,110 16,386 11,707 84,479 59,670 39,397 20,702 -15.38%
-
Net Worth 101,068 85,331 87,094 81,025 82,894 83,618 83,433 13.62%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 101,068 85,331 87,094 81,025 82,894 83,618 83,433 13.62%
NOSH 60,519 60,518 60,482 60,466 60,507 60,593 60,458 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.75% 20.86% 33.50% -9.01% -2.88% -1.85% -3.29% -
ROE 4.95% 5.06% 6.77% -8.62% -2.01% -0.86% -0.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.91 34.21 29.11 128.16 95.86 63.84 33.15 3.50%
EPS 8.27 7.13 9.75 -11.54 -2.76 -1.18 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.41 1.44 1.34 1.37 1.38 1.38 13.54%
Adjusted Per Share Value based on latest NOSH - 60,504
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.86 3.79 3.22 14.17 10.60 7.07 3.66 3.60%
EPS 0.92 0.79 1.08 -1.28 -0.31 -0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.156 0.1592 0.1481 0.1516 0.1529 0.1525 13.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.45 0.30 0.33 0.55 0.65 0.65 0.94 -
P/RPS 1.29 0.88 1.13 0.43 0.68 1.02 2.84 -40.88%
P/EPS 5.44 4.21 3.38 -4.76 -23.55 -55.08 -86.24 -
EY 18.38 23.77 29.55 -21.00 -4.25 -1.82 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.23 0.41 0.47 0.47 0.68 -45.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 16/05/05 25/02/05 25/11/04 18/08/04 20/05/04 -
Price 0.38 0.44 0.34 0.46 0.52 0.66 0.63 -
P/RPS 1.09 1.29 1.17 0.36 0.54 1.03 1.90 -30.93%
P/EPS 4.59 6.17 3.49 -3.98 -18.84 -55.93 -57.80 -
EY 21.76 16.20 28.68 -25.11 -5.31 -1.79 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.24 0.34 0.38 0.48 0.46 -36.97%

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