[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 56.12%
YoY- 224.93%
Quarter Report
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,612 7,497 4,890 13,501 10,871 6,720 1,844 220.79%
PBT 1,105 976 1,633 6,653 4,188 1,515 -146 -
Tax -596 -398 -202 -989 -413 78 34 -
NP 509 578 1,431 5,664 3,775 1,593 -112 -
-
NP to SH 263 312 1,078 4,679 2,997 1,177 -184 -
-
Tax Rate 53.94% 40.78% 12.37% 14.87% 9.86% -5.15% - -
Total Cost 10,103 6,919 3,459 7,837 7,096 5,127 1,956 198.50%
-
Net Worth 91,967 104,273 60,483 104,009 102,321 100,195 100,586 -5.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 91,967 104,273 60,483 104,009 102,321 100,195 100,586 -5.79%
NOSH 91,967 60,273 60,483 60,470 60,545 60,358 61,333 30.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.80% 7.71% 29.26% 41.95% 34.73% 23.71% -6.07% -
ROE 0.29% 0.30% 1.78% 4.50% 2.93% 1.17% -0.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.54 12.44 8.08 22.33 17.96 11.13 3.01 144.75%
EPS 0.29 0.34 1.18 5.12 4.95 1.95 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.73 1.00 1.72 1.69 1.66 1.64 -28.07%
Adjusted Per Share Value based on latest NOSH - 60,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.94 1.37 0.89 2.47 1.99 1.23 0.34 218.97%
EPS 0.05 0.06 0.20 0.86 0.55 0.22 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1906 0.1106 0.1902 0.1871 0.1832 0.1839 -5.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.55 0.50 0.60 0.59 0.29 -
P/RPS 3.81 3.78 6.80 2.24 3.34 5.30 9.65 -46.15%
P/EPS 153.86 90.80 30.86 6.46 12.12 30.26 -96.67 -
EY 0.65 1.10 3.24 15.48 8.25 3.31 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.55 0.29 0.36 0.36 0.18 81.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 18/05/10 23/02/10 11/11/09 19/08/09 26/05/09 -
Price 0.49 0.45 0.48 0.52 0.57 0.52 0.49 -
P/RPS 4.25 3.62 5.94 2.33 3.17 4.67 16.30 -59.15%
P/EPS 171.35 86.93 26.93 6.72 11.52 26.67 -163.33 -
EY 0.58 1.15 3.71 14.88 8.68 3.75 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.26 0.48 0.30 0.34 0.31 0.30 38.65%

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