[THRIVEN] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 781.78%
YoY- 408.65%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 4,151 4,876 1,844 4,006 2,391 6,795 1,965 64.56%
PBT 2,673 1,661 -146 1,636 -275 779 -597 -
Tax -491 44 34 15 24 197 44 -
NP 2,182 1,705 -112 1,651 -251 976 -553 -
-
NP to SH 1,820 1,361 -184 1,534 -225 655 -524 -
-
Tax Rate 18.37% -2.65% - -0.92% - -25.29% - -
Total Cost 1,969 3,171 1,956 2,355 2,642 5,819 2,518 -15.10%
-
Net Worth 102,186 100,411 100,586 99,045 98,513 98,249 96,970 3.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 102,186 100,411 100,586 99,045 98,513 98,249 96,970 3.55%
NOSH 60,465 60,488 61,333 60,393 60,810 60,648 60,229 0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 52.57% 34.97% -6.07% 41.21% -10.50% 14.36% -28.14% -
ROE 1.78% 1.36% -0.18% 1.55% -0.23% 0.67% -0.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.87 8.06 3.01 6.63 3.93 11.20 3.26 64.29%
EPS 3.01 2.25 -0.30 2.54 -0.37 1.08 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.66 1.64 1.64 1.62 1.62 1.61 3.28%
Adjusted Per Share Value based on latest NOSH - 60,393
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.76 0.89 0.34 0.73 0.44 1.24 0.36 64.49%
EPS 0.33 0.25 -0.03 0.28 -0.04 0.12 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.1836 0.1839 0.1811 0.1801 0.1796 0.1773 3.53%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.59 0.29 0.59 0.52 1.01 0.78 -
P/RPS 8.74 7.32 9.65 8.89 13.23 9.01 23.91 -48.84%
P/EPS 19.93 26.22 -96.67 23.23 -140.54 93.52 -89.66 -
EY 5.02 3.81 -1.03 4.31 -0.71 1.07 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.18 0.36 0.32 0.62 0.48 -17.43%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 19/08/09 26/05/09 23/02/09 11/11/08 12/08/08 21/05/08 -
Price 0.57 0.52 0.49 0.59 0.60 0.76 1.00 -
P/RPS 8.30 6.45 16.30 8.89 15.26 6.78 30.65 -58.11%
P/EPS 18.94 23.11 -163.33 23.23 -162.16 70.37 -114.94 -
EY 5.28 4.33 -0.61 4.31 -0.62 1.42 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.30 0.36 0.37 0.47 0.62 -32.97%

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