[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -85.03%
YoY- -389.2%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 63,177 26,190 11,411 66,969 43,515 35,129 14,055 172.11%
PBT -3,046 -5,208 -2,443 -16,589 -6,988 -2,086 -2,589 11.43%
Tax -642 -575 -285 -111 -44 49 533 -
NP -3,688 -5,783 -2,728 -16,700 -7,032 -2,037 -2,056 47.57%
-
NP to SH -3,716 -4,057 -1,778 -10,145 -5,483 -1,318 -1,378 93.62%
-
Tax Rate - - - - - - - -
Total Cost 66,865 31,973 14,139 83,669 50,547 37,166 16,111 158.03%
-
Net Worth 150,679 150,679 154,446 154,446 161,980 165,747 165,747 -6.15%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 150,679 150,679 154,446 154,446 161,980 165,747 165,747 -6.15%
NOSH 376,699 376,699 376,699 376,699 376,699 376,699 376,699 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.84% -22.08% -23.91% -24.94% -16.16% -5.80% -14.63% -
ROE -2.47% -2.69% -1.15% -6.57% -3.38% -0.80% -0.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.77 6.95 3.03 17.78 11.55 9.33 3.73 172.15%
EPS -0.99 -1.08 -0.47 -2.69 -1.46 -0.35 -0.37 92.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.41 0.41 0.43 0.44 0.44 -6.15%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.55 4.79 2.09 12.24 7.96 6.42 2.57 172.08%
EPS -0.68 -0.74 -0.33 -1.85 -1.00 -0.24 -0.25 94.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2755 0.2755 0.2824 0.2824 0.2962 0.303 0.303 -6.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.24 0.255 0.28 0.17 0.21 0.195 0.29 -
P/RPS 1.43 3.67 9.24 0.96 1.82 2.09 7.77 -67.61%
P/EPS -24.33 -23.68 -59.32 -6.31 -14.43 -55.73 -79.28 -54.46%
EY -4.11 -4.22 -1.69 -15.84 -6.93 -1.79 -1.26 119.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.68 0.41 0.49 0.44 0.66 -6.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 24/02/17 23/11/16 26/08/16 17/05/16 -
Price 0.24 0.245 0.26 0.21 0.18 0.22 0.28 -
P/RPS 1.43 3.52 8.58 1.18 1.56 2.36 7.50 -66.83%
P/EPS -24.33 -22.75 -55.09 -7.80 -12.37 -62.88 -76.54 -53.39%
EY -4.11 -4.40 -1.82 -12.82 -8.09 -1.59 -1.31 114.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.63 0.51 0.42 0.50 0.64 -4.20%

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