[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 464.1%
YoY- 467.24%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,955 2,275 637 17,850 10,162 7,947 1,032 101.25%
PBT -3,727 -1,812 -601 1,623 -269 -85 -264 481.31%
Tax -447 -355 -190 -706 390 -337 -158 99.65%
NP -4,174 -2,167 -791 917 121 -422 -422 358.86%
-
NP to SH -3,772 -1,878 -741 426 -117 -587 -401 343.79%
-
Tax Rate - - - 43.50% - - - -
Total Cost 7,129 4,442 1,428 16,933 10,041 8,369 1,454 187.77%
-
Net Worth 108,684 110,309 111,607 111,485 110,700 111,896 111,186 -1.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 108,684 110,309 111,607 111,485 110,700 111,896 111,186 -1.50%
NOSH 91,331 91,165 91,481 90,638 90,000 91,718 91,136 0.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -141.25% -95.25% -124.18% 5.14% 1.19% -5.31% -40.89% -
ROE -3.47% -1.70% -0.66% 0.38% -0.11% -0.52% -0.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.24 2.50 0.70 19.69 11.29 8.66 1.13 101.43%
EPS -4.13 -2.06 -0.81 0.47 -0.13 -0.64 -0.44 343.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.21 1.22 1.23 1.23 1.22 1.22 -1.64%
Adjusted Per Share Value based on latest NOSH - 92,033
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.54 0.42 0.12 3.26 1.86 1.45 0.19 100.26%
EPS -0.69 -0.34 -0.14 0.08 -0.02 -0.11 -0.07 357.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2017 0.2041 0.2038 0.2024 0.2046 0.2033 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.47 0.58 0.41 0.41 0.38 0.485 0.425 -
P/RPS 14.53 23.24 58.88 2.08 3.37 5.60 37.53 -46.78%
P/EPS -11.38 -28.16 -50.62 87.23 -292.31 -75.78 -96.59 -75.87%
EY -8.79 -3.55 -1.98 1.15 -0.34 -1.32 -1.04 313.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.34 0.33 0.31 0.40 0.35 7.45%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 18/08/11 13/05/11 -
Price 0.45 0.57 0.63 0.42 0.45 0.45 0.49 -
P/RPS 13.91 22.84 90.48 2.13 3.99 5.19 43.27 -52.97%
P/EPS -10.90 -27.67 -77.78 89.36 -346.15 -70.31 -111.36 -78.67%
EY -9.18 -3.61 -1.29 1.12 -0.29 -1.42 -0.90 368.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.52 0.34 0.37 0.37 0.40 -3.35%

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