[THRIVEN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -53.44%
YoY- -511.29%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,479 40,013 680 1,638 637 7,688 2,215 -23.58%
PBT -1,526 7,950 -1,915 -1,211 -601 1,892 -184 309.19%
Tax -322 -652 -92 -165 -190 -1,096 727 -
NP -1,848 7,298 -2,007 -1,376 -791 796 543 -
-
NP to SH -1,669 6,474 -1,894 -1,137 -741 543 470 -
-
Tax Rate - 8.20% - - - 57.93% - -
Total Cost 3,327 32,715 2,687 3,014 1,428 6,892 1,672 58.13%
-
Net Worth 113,090 115,052 108,882 110,061 111,607 113,201 113,352 -0.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 113,090 115,052 108,882 110,061 111,607 113,201 113,352 -0.15%
NOSH 91,202 91,311 91,497 90,960 91,481 92,033 92,156 -0.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -124.95% 18.24% -295.15% -84.00% -124.18% 10.35% 24.51% -
ROE -1.48% 5.63% -1.74% -1.03% -0.66% 0.48% 0.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.62 43.82 0.74 1.80 0.70 8.35 2.40 -23.03%
EPS -1.83 7.09 -2.07 -1.25 -0.81 0.59 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.19 1.21 1.22 1.23 1.23 0.54%
Adjusted Per Share Value based on latest NOSH - 90,960
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.27 7.32 0.12 0.30 0.12 1.41 0.40 -23.03%
EPS -0.31 1.18 -0.35 -0.21 -0.14 0.10 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2068 0.2104 0.1991 0.2012 0.2041 0.207 0.2072 -0.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.465 0.40 0.47 0.58 0.41 0.41 0.38 -
P/RPS 28.67 0.91 63.24 32.21 58.88 4.91 15.81 48.65%
P/EPS -25.41 5.64 -22.71 -46.40 -50.62 69.49 74.51 -
EY -3.94 17.72 -4.40 -2.16 -1.98 1.44 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.39 0.48 0.34 0.33 0.31 14.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 19/02/13 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 -
Price 0.58 0.43 0.45 0.57 0.63 0.42 0.45 -
P/RPS 35.77 0.98 60.55 31.65 90.48 5.03 18.72 53.92%
P/EPS -31.69 6.06 -21.74 -45.60 -77.78 71.19 88.24 -
EY -3.16 16.49 -4.60 -2.19 -1.29 1.40 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.38 0.47 0.52 0.34 0.37 17.27%

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