[THRIVEN] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.94%
YoY- 1994.13%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 48,851 99,589 65,925 65,358 68,080 39,716 59,693 -12.54%
PBT 5,527 18,830 3,198 9,264 10,362 4,545 5,696 -1.99%
Tax -1,446 -4,400 -6 -2,044 -2,824 -975 -217 255.34%
NP 4,081 14,430 3,192 7,220 7,538 3,570 5,479 -17.87%
-
NP to SH 3,474 13,758 2,885 7,141 6,937 3,625 3,917 -7.70%
-
Tax Rate 26.16% 23.37% 0.19% 22.06% 27.25% 21.45% 3.81% -
Total Cost 44,770 85,159 62,733 58,138 60,542 36,146 54,214 -12.01%
-
Net Worth 207,838 201,053 179,007 179,007 169,514 161,980 158,213 20.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 207,838 201,053 179,007 179,007 169,514 161,980 158,213 20.00%
NOSH 546,942 546,942 497,242 497,242 376,699 376,699 376,699 28.31%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.35% 14.49% 4.84% 11.05% 11.07% 8.99% 9.18% -
ROE 1.67% 6.84% 1.61% 3.99% 4.09% 2.24% 2.48% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.93 19.32 13.26 13.14 18.07 10.54 15.85 -31.85%
EPS 0.64 2.67 0.58 1.44 1.84 0.96 1.04 -27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.36 0.36 0.45 0.43 0.42 -6.47%
Adjusted Per Share Value based on latest NOSH - 497,242
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.93 18.21 12.05 11.95 12.45 7.26 10.91 -12.53%
EPS 0.64 2.52 0.53 1.31 1.27 0.66 0.72 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3676 0.3273 0.3273 0.3099 0.2962 0.2893 19.99%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.225 0.23 0.19 0.28 0.405 0.19 0.215 -
P/RPS 2.52 1.19 1.43 2.13 2.24 1.80 1.36 51.03%
P/EPS 35.42 8.62 32.75 19.50 21.99 19.74 20.68 43.29%
EY 2.82 11.60 3.05 5.13 4.55 5.06 4.84 -30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.53 0.78 0.90 0.44 0.51 10.23%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 28/02/19 23/11/18 24/08/18 31/05/18 28/02/18 -
Price 0.205 0.21 0.205 0.24 0.43 0.35 0.20 -
P/RPS 2.30 1.09 1.55 1.83 2.38 3.32 1.26 49.52%
P/EPS 32.27 7.87 35.33 16.71 23.35 36.37 19.23 41.34%
EY 3.10 12.71 2.83 5.98 4.28 2.75 5.20 -29.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.57 0.67 0.96 0.81 0.48 8.19%

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