[THRIVEN] QoQ Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 4005.56%
YoY- 195.65%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 18,902 18,035 17,304 18,066 14,147 13,339 15,402 14.64%
PBT -441 -4,229 -416 758 1 -933 -1,158 -47.49%
Tax -36 -121 -180 -55 -1 933 1,158 -
NP -477 -4,350 -596 703 0 0 0 -
-
NP to SH -477 -4,350 -596 703 -18 -749 -809 -29.70%
-
Tax Rate - - - 7.26% 100.00% - - -
Total Cost 19,379 22,385 17,900 17,363 14,147 13,339 15,402 16.56%
-
Net Worth 85,739 85,910 92,109 93,329 91,200 91,812 88,144 -1.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 85,739 85,910 92,109 93,329 91,200 91,812 88,144 -1.82%
NOSH 60,379 60,500 60,202 60,603 60,000 60,403 60,373 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -2.52% -24.12% -3.44% 3.89% 0.00% 0.00% 0.00% -
ROE -0.56% -5.06% -0.65% 0.75% -0.02% -0.82% -0.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.31 29.81 28.74 29.81 23.58 22.08 25.51 14.64%
EPS -0.79 -7.19 -0.99 1.16 -0.03 -1.24 -1.34 -29.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.42 1.53 1.54 1.52 1.52 1.46 -1.83%
Adjusted Per Share Value based on latest NOSH - 60,603
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.46 3.30 3.16 3.30 2.59 2.44 2.82 14.62%
EPS -0.09 -0.80 -0.11 0.13 0.00 -0.14 -0.15 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.1571 0.1684 0.1706 0.1667 0.1679 0.1612 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.54 0.70 0.66 0.89 0.90 0.94 0.82 -
P/RPS 1.72 2.35 2.30 2.99 3.82 4.26 3.21 -34.05%
P/EPS -68.35 -9.74 -66.67 76.72 -3,000.00 -75.81 -61.19 7.66%
EY -1.46 -10.27 -1.50 1.30 -0.03 -1.32 -1.63 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.43 0.58 0.59 0.62 0.56 -22.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 27/11/02 28/08/02 24/05/02 27/02/02 28/11/01 -
Price 0.66 0.65 0.69 0.88 0.89 0.88 0.94 -
P/RPS 2.11 2.18 2.40 2.95 3.77 3.98 3.68 -31.00%
P/EPS -83.54 -9.04 -69.70 75.86 -2,966.67 -70.97 -70.15 12.36%
EY -1.20 -11.06 -1.43 1.32 -0.03 -1.41 -1.43 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.45 0.57 0.59 0.58 0.64 -19.77%

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