[THRIVEN] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
19-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 368.74%
YoY--%
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
Revenue 15,066 12,538 15,797 19,134 20,501 14,723 14,131 4.86%
PBT -1,046 -135 338 2,779 650 -482 4,592 -
Tax 1,046 231 373 10 -55 482 -450 -
NP 0 96 711 2,789 595 0 4,142 -
-
NP to SH -735 96 711 2,789 595 -471 4,142 -
-
Tax Rate - - -110.36% -0.36% 8.46% - 9.80% -
Total Cost 15,066 12,442 15,086 16,345 19,906 14,723 9,989 35.64%
-
Net Worth 89,163 89,400 93,815 62,067 35,035 34,419 3,431,942 -93.33%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
Net Worth 89,163 89,400 93,815 62,067 35,035 34,419 3,431,942 -93.33%
NOSH 60,245 60,000 60,526 40,303 30,203 30,192 2,958,571 -94.43%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
NP Margin 0.00% 0.77% 4.50% 14.58% 2.90% 0.00% 29.31% -
ROE -0.82% 0.11% 0.76% 4.49% 1.70% -1.37% 0.12% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
RPS 25.01 20.90 26.10 47.47 67.88 48.76 0.48 1778.00%
EPS -1.22 0.16 1.18 6.92 1.97 -1.56 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.49 1.55 1.54 1.16 1.14 1.16 19.80%
Adjusted Per Share Value based on latest NOSH - 40,303
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
RPS 2.75 2.29 2.89 3.50 3.75 2.69 2.58 4.84%
EPS -0.13 0.02 0.13 0.51 0.11 -0.09 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1635 0.1715 0.1135 0.0641 0.0629 6.2748 -93.33%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 24/02/00 -
Price 0.72 0.80 0.93 1.04 1.60 3.84 3.06 -
P/RPS 2.88 3.83 3.56 2.19 2.36 7.87 640.66 -98.18%
P/EPS -59.02 500.00 79.17 15.03 81.22 -246.15 2,185.71 -
EY -1.69 0.20 1.26 6.65 1.23 -0.41 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.60 0.68 1.38 3.37 2.64 -71.33%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 24/02/00 CAGR
Date 26/09/01 29/05/01 27/02/01 19/12/00 30/08/00 29/05/00 24/02/00 -
Price 0.81 0.70 0.81 0.93 1.31 2.99 3.06 -
P/RPS 3.24 3.35 3.10 1.96 1.93 6.13 640.66 -98.02%
P/EPS -66.39 437.50 68.95 13.44 66.50 -191.67 2,185.71 -
EY -1.51 0.23 1.45 7.44 1.50 -0.52 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.52 0.60 1.13 2.62 2.64 -68.76%

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