[THRIVEN] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7.58%
YoY- 9.65%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,115 2,607 4,890 2,630 4,151 4,876 1,844 41.79%
PBT 129 -657 1,633 2,465 2,673 1,661 -146 -
Tax -198 -196 -202 -576 -491 44 34 -
NP -69 -853 1,431 1,889 2,182 1,705 -112 -27.57%
-
NP to SH -49 -766 1,078 1,682 1,820 1,361 -184 -58.57%
-
Tax Rate 153.49% - 12.37% 23.37% 18.37% -2.65% - -
Total Cost 3,184 3,460 3,459 741 1,969 3,171 1,956 38.33%
-
Net Worth 93,076 104,871 60,483 60,564 102,186 100,411 100,586 -5.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 93,076 104,871 60,483 60,564 102,186 100,411 100,586 -5.03%
NOSH 93,076 60,619 60,483 60,564 60,465 60,488 61,333 32.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.22% -32.72% 29.26% 71.83% 52.57% 34.97% -6.07% -
ROE -0.05% -0.73% 1.78% 2.78% 1.78% 1.36% -0.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.35 4.30 8.08 4.34 6.87 8.06 3.01 7.38%
EPS -0.05 -0.84 1.18 1.84 3.01 2.25 -0.30 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.73 1.00 1.00 1.69 1.66 1.64 -28.07%
Adjusted Per Share Value based on latest NOSH - 60,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.57 0.48 0.89 0.48 0.76 0.89 0.34 41.07%
EPS -0.01 -0.14 0.20 0.31 0.33 0.25 -0.03 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1917 0.1106 0.1107 0.1868 0.1836 0.1839 -5.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.55 0.50 0.60 0.59 0.29 -
P/RPS 13.15 10.93 6.80 11.51 8.74 7.32 9.65 22.89%
P/EPS -835.79 -37.19 30.86 18.00 19.93 26.22 -96.67 320.69%
EY -0.12 -2.69 3.24 5.55 5.02 3.81 -1.03 -76.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.55 0.50 0.36 0.36 0.18 81.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 18/05/10 23/02/10 11/11/09 19/08/09 26/05/09 -
Price 0.49 0.45 0.48 0.52 0.57 0.52 0.49 -
P/RPS 14.64 10.46 5.94 11.97 8.30 6.45 16.30 -6.90%
P/EPS -930.77 -35.61 26.93 18.72 18.94 23.11 -163.33 218.70%
EY -0.11 -2.81 3.71 5.34 5.28 4.33 -0.61 -68.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.26 0.48 0.52 0.34 0.31 0.30 38.65%

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