[THRIVEN] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 143.62%
YoY- 172.25%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 856 828 1,093 424 3,101 17,604 19,496 -87.62%
PBT -88 -139 -3,363 388 -1,576 5,896 -7,445 -94.85%
Tax 12 10 369 312 0 1 15 -13.85%
NP -76 -129 -2,994 700 -1,576 5,897 -7,430 -95.32%
-
NP to SH -75 -128 -2,999 690 -1,582 5,897 -7,430 -95.36%
-
Tax Rate - - - -80.41% - -0.02% - -
Total Cost 932 957 4,087 -276 4,677 11,707 26,926 -89.44%
-
Net Worth 101,250 99,352 99,160 101,078 85,138 87,094 81,076 16.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,250 99,352 99,160 101,078 85,138 87,094 81,076 16.01%
NOSH 62,500 60,952 60,463 60,526 60,381 60,482 60,504 2.19%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.88% -15.58% -273.93% 165.09% -50.82% 33.50% -38.11% -
ROE -0.07% -0.13% -3.02% 0.68% -1.86% 6.77% -9.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.37 1.36 1.81 0.70 5.14 29.11 32.22 -87.88%
EPS -0.12 -0.21 -4.96 1.14 -2.62 9.75 -12.28 -95.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.63 1.64 1.67 1.41 1.44 1.34 13.52%
Adjusted Per Share Value based on latest NOSH - 60,526
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.16 0.15 0.20 0.08 0.57 3.22 3.56 -87.43%
EPS -0.01 -0.02 -0.55 0.13 -0.29 1.08 -1.36 -96.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1816 0.1813 0.1848 0.1557 0.1592 0.1482 16.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.46 0.32 0.31 0.45 0.30 0.33 0.55 -
P/RPS 33.59 23.56 17.15 64.24 5.84 1.13 1.71 632.00%
P/EPS -383.33 -152.38 -6.25 39.47 -11.45 3.38 -4.48 1857.65%
EY -0.26 -0.66 -16.00 2.53 -8.73 29.55 -22.33 -94.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.19 0.27 0.21 0.23 0.41 -22.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 02/08/06 25/05/06 27/02/06 25/11/05 25/08/05 16/05/05 25/02/05 -
Price 0.74 0.45 0.35 0.38 0.44 0.34 0.46 -
P/RPS 54.03 33.13 19.36 54.25 8.57 1.17 1.43 1033.49%
P/EPS -616.67 -214.29 -7.06 33.33 -16.79 3.49 -3.75 2929.74%
EY -0.16 -0.47 -14.17 3.00 -5.95 28.68 -26.70 -96.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.28 0.21 0.23 0.31 0.24 0.34 22.39%

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