[THRIVEN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -126.57%
YoY- -35.41%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 44,680 18,845 10,913 5,305 47,143 28,289 8,481 201.85%
PBT 9,008 11,218 -4,279 -2,220 11,779 5,023 -1,700 -
Tax -3,421 -702 -152 -150 -2,899 -849 -404 313.83%
NP 5,587 10,516 -4,431 -2,370 8,880 4,174 -2,104 -
-
NP to SH 9,866 10,569 -4,056 -2,260 8,506 2,971 -2,305 -
-
Tax Rate 37.98% 6.26% - - 24.61% 16.90% - -
Total Cost 39,093 8,329 15,344 7,675 38,263 24,115 10,585 138.36%
-
Net Worth 95,981 141,528 125,325 125,555 127,704 127,752 95,273 0.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 2,280 990 768 -
Div Payout % - - - - 26.81% 33.33% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 95,981 141,528 125,325 125,555 127,704 127,752 95,273 0.49%
NOSH 228,527 228,272 227,865 228,282 228,042 99,033 76,833 106.41%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.50% 55.80% -40.60% -44.67% 18.84% 14.75% -24.81% -
ROE 10.28% 7.47% -3.24% -1.80% 6.66% 2.33% -2.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.55 8.26 4.79 2.32 20.67 28.57 11.04 46.21%
EPS 2.88 4.63 -1.78 -0.99 3.73 3.00 -3.00 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.42 0.62 0.55 0.55 0.56 1.29 1.24 -51.31%
Adjusted Per Share Value based on latest NOSH - 228,282
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.17 3.45 2.00 0.97 8.62 5.17 1.55 201.95%
EPS 1.80 1.93 -0.74 -0.41 1.56 0.54 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.42 0.18 0.14 -
NAPS 0.1755 0.2588 0.2291 0.2296 0.2335 0.2336 0.1742 0.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.39 0.45 0.455 0.405 0.45 1.18 0.59 -
P/RPS 1.99 5.45 9.50 17.43 2.18 4.13 5.35 -48.18%
P/EPS 9.03 9.72 -25.56 -40.91 12.06 39.33 -19.67 -
EY 11.07 10.29 -3.91 -2.44 8.29 2.54 -5.08 -
DY 0.00 0.00 0.00 0.00 2.22 0.85 1.69 -
P/NAPS 0.93 0.73 0.83 0.74 0.80 0.91 0.48 55.22%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 21/11/14 19/08/14 19/05/14 19/02/14 18/11/13 19/08/13 -
Price 0.42 0.44 0.475 0.46 0.44 1.26 1.24 -
P/RPS 2.15 5.33 9.92 19.79 2.13 4.41 11.23 -66.68%
P/EPS 9.73 9.50 -26.69 -46.46 11.80 42.00 -41.33 -
EY 10.28 10.52 -3.75 -2.15 8.48 2.38 -2.42 -
DY 0.00 0.00 0.00 0.00 2.27 0.79 0.81 -
P/NAPS 1.00 0.71 0.86 0.84 0.79 0.98 1.00 0.00%

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