[THRIVEN] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 225.03%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 22,836 43,010 34,780 49,244 21,357 41,655 46,415 -37.70%
PBT -365 3,471 -3,243 8,845 -4,803 -5 -3,472 -77.75%
Tax -691 -1,296 -2,141 -1,388 -827 -1,008 -288 79.31%
NP -1,056 2,175 -5,384 7,457 -5,630 -1,013 -3,760 -57.14%
-
NP to SH -1,820 1,028 -6,537 6,959 -5,566 -1,144 -5,447 -51.88%
-
Tax Rate - 37.34% - 15.69% - - - -
Total Cost 23,892 40,835 40,164 41,787 26,987 42,668 50,175 -39.04%
-
Net Worth 180,491 180,491 185,960 191,429 196,899 202,368 202,368 -7.34%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 180,491 180,491 185,960 191,429 196,899 202,368 202,368 -7.34%
NOSH 546,944 546,944 546,944 546,942 546,942 546,942 546,942 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -4.62% 5.06% -15.48% 15.14% -26.36% -2.43% -8.10% -
ROE -1.01% 0.57% -3.52% 3.64% -2.83% -0.57% -2.69% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.18 7.86 6.36 9.00 3.90 7.62 8.49 -37.67%
EPS -0.33 0.19 -1.20 1.27 -1.02 -0.21 -1.00 -52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.35 0.36 0.37 0.37 -7.35%
Adjusted Per Share Value based on latest NOSH - 546,942
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.18 7.86 6.36 9.00 3.90 7.62 8.49 -37.67%
EPS -0.33 0.19 -1.20 1.27 -1.02 -0.21 -1.00 -52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.35 0.36 0.37 0.37 -7.35%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.185 0.185 0.205 0.185 0.21 0.165 0.185 -
P/RPS 4.43 2.35 3.22 2.05 5.38 2.17 2.18 60.50%
P/EPS -55.60 98.43 -17.15 14.54 -20.64 -78.89 -18.58 107.79%
EY -1.80 1.02 -5.83 6.88 -4.85 -1.27 -5.38 -51.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.60 0.53 0.58 0.45 0.50 7.85%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 28/05/21 25/02/21 20/11/20 28/08/20 26/06/20 21/02/20 -
Price 0.165 0.175 0.19 0.215 0.205 0.215 0.20 -
P/RPS 3.95 2.23 2.99 2.39 5.25 2.82 2.36 41.01%
P/EPS -49.59 93.11 -15.90 16.90 -20.14 -102.79 -20.08 82.80%
EY -2.02 1.07 -6.29 5.92 -4.96 -0.97 -4.98 -45.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.56 0.61 0.57 0.58 0.54 -5.00%

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