[THRIVEN] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 61.89%
YoY- 44.06%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,305 18,854 19,808 7,002 1,479 40,013 680 293.84%
PBT -2,220 6,756 6,723 -174 -1,526 7,950 -1,915 10.36%
Tax -150 -2,050 -445 -82 -322 -652 -92 38.56%
NP -2,370 4,706 6,278 -256 -1,848 7,298 -2,007 11.73%
-
NP to SH -2,260 5,535 5,276 -636 -1,669 6,474 -1,894 12.51%
-
Tax Rate - 30.34% 6.62% - - 8.20% - -
Total Cost 7,675 14,148 13,530 7,258 3,327 32,715 2,687 101.44%
-
Net Worth 125,555 128,082 113,433 78,864 113,090 115,052 108,882 9.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 879 636 - - - -
Div Payout % - - 16.67% 0.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 125,555 128,082 113,433 78,864 113,090 115,052 108,882 9.97%
NOSH 228,282 228,719 87,933 63,600 91,202 91,311 91,497 84.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -44.67% 24.96% 31.69% -3.66% -124.95% 18.24% -295.15% -
ROE -1.80% 4.32% 4.65% -0.81% -1.48% 5.63% -1.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.32 8.24 22.53 11.01 1.62 43.82 0.74 114.35%
EPS -0.99 2.42 6.00 -1.00 -1.83 7.09 -2.07 -38.87%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 1.29 1.24 1.24 1.26 1.19 -40.24%
Adjusted Per Share Value based on latest NOSH - 63,600
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.97 3.45 3.62 1.28 0.27 7.32 0.12 303.28%
EPS -0.41 1.01 0.96 -0.12 -0.31 1.18 -0.35 11.13%
DPS 0.00 0.00 0.16 0.12 0.00 0.00 0.00 -
NAPS 0.2296 0.2342 0.2074 0.1442 0.2068 0.2104 0.1991 9.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.405 0.45 1.18 0.59 0.465 0.40 0.47 -
P/RPS 17.43 5.46 5.24 5.36 28.67 0.91 63.24 -57.68%
P/EPS -40.91 18.60 19.67 -59.00 -25.41 5.64 -22.71 48.10%
EY -2.44 5.38 5.08 -1.69 -3.94 17.72 -4.40 -32.52%
DY 0.00 0.00 0.85 1.69 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.91 0.48 0.38 0.32 0.39 53.32%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 19/02/14 18/11/13 19/08/13 20/05/13 19/02/13 19/11/12 -
Price 0.46 0.44 1.26 1.24 0.58 0.43 0.45 -
P/RPS 19.79 5.34 5.59 11.26 35.77 0.98 60.55 -52.58%
P/EPS -46.46 18.18 21.00 -124.00 -31.69 6.06 -21.74 65.98%
EY -2.15 5.50 4.76 -0.81 -3.16 16.49 -4.60 -39.80%
DY 0.00 0.00 0.79 0.81 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.98 1.00 0.47 0.34 0.38 69.77%

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