[THRIVEN] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
08-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 700.0%
YoY- -34.78%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,287 4,042 3,252 2,949 856 828 1,093 63.81%
PBT 4 436 272 402 -88 -139 -3,363 -
Tax 3 11 12 148 12 10 369 -95.99%
NP 7 447 284 550 -76 -129 -2,994 -
-
NP to SH -64 235 623 450 -75 -128 -2,999 -92.36%
-
Tax Rate -75.00% -2.52% -4.41% -36.82% - - - -
Total Cost 2,280 3,595 2,968 2,399 932 957 4,087 -32.30%
-
Net Worth 94,836 99,423 99,196 98,598 101,250 99,352 99,160 -2.93%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 94,836 99,423 99,196 98,598 101,250 99,352 99,160 -2.93%
NOSH 58,181 60,256 60,485 60,490 62,500 60,952 60,463 -2.53%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.31% 11.06% 8.73% 18.65% -8.88% -15.58% -273.93% -
ROE -0.07% 0.24% 0.63% 0.46% -0.07% -0.13% -3.02% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.93 6.71 5.38 4.88 1.37 1.36 1.81 67.91%
EPS -0.11 0.39 1.03 0.74 -0.12 -0.21 -4.96 -92.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.65 1.64 1.63 1.62 1.63 1.64 -0.40%
Adjusted Per Share Value based on latest NOSH - 60,490
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.42 0.74 0.59 0.54 0.16 0.15 0.20 64.21%
EPS -0.01 0.04 0.11 0.08 -0.01 -0.02 -0.55 -93.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1818 0.1814 0.1803 0.1851 0.1816 0.1813 -2.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.82 0.94 0.57 0.49 0.46 0.32 0.31 -
P/RPS 46.30 14.01 10.60 10.05 33.59 23.56 17.15 94.23%
P/EPS -1,654.55 241.03 55.34 65.87 -383.33 -152.38 -6.25 4065.21%
EY -0.06 0.41 1.81 1.52 -0.26 -0.66 -16.00 -97.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.57 0.35 0.30 0.28 0.20 0.19 227.38%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 24/05/07 27/02/07 08/11/06 02/08/06 25/05/06 27/02/06 -
Price 1.47 1.03 0.94 0.50 0.74 0.45 0.35 -
P/RPS 37.40 15.35 17.48 10.26 54.03 33.13 19.36 55.29%
P/EPS -1,336.36 264.10 91.26 67.21 -616.67 -214.29 -7.06 3228.50%
EY -0.07 0.38 1.10 1.49 -0.16 -0.47 -14.17 -97.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.62 0.57 0.31 0.46 0.28 0.21 164.54%

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