[THRIVEN] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -673.47%
YoY- -122.53%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,215 6,915 1,032 1,431 3,115 2,607 4,890 -40.99%
PBT -184 179 -264 -294 129 -657 1,633 -
Tax 727 -365 -158 -192 -198 -196 -202 -
NP 543 -186 -422 -486 -69 -853 1,431 -47.55%
-
NP to SH 470 -186 -401 -379 -49 -766 1,078 -42.47%
-
Tax Rate - 203.91% - - 153.49% - 12.37% -
Total Cost 1,672 7,101 1,454 1,917 3,184 3,460 3,459 -38.38%
-
Net Worth 113,352 113,460 111,186 93,750 93,076 104,871 60,483 51.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 113,352 113,460 111,186 93,750 93,076 104,871 60,483 51.94%
NOSH 92,156 92,999 91,136 93,750 93,076 60,619 60,483 32.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.51% -2.69% -40.89% -33.96% -2.22% -32.72% 29.26% -
ROE 0.41% -0.16% -0.36% -0.40% -0.05% -0.73% 1.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.40 7.44 1.13 1.53 3.35 4.30 8.08 -55.44%
EPS 0.51 -0.20 -0.44 -0.42 -0.05 -0.84 1.18 -42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.22 1.00 1.00 1.73 1.00 14.78%
Adjusted Per Share Value based on latest NOSH - 93,750
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.40 1.26 0.19 0.26 0.57 0.48 0.89 -41.29%
EPS 0.09 -0.03 -0.07 -0.07 -0.01 -0.14 0.20 -41.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.2074 0.2033 0.1714 0.1702 0.1917 0.1106 51.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.38 0.485 0.425 0.49 0.44 0.47 0.55 -
P/RPS 15.81 6.52 37.53 32.10 13.15 10.93 6.80 75.41%
P/EPS 74.51 -242.50 -96.59 -121.21 -835.79 -37.19 30.86 79.87%
EY 1.34 -0.41 -1.04 -0.83 -0.12 -2.69 3.24 -44.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.35 0.49 0.44 0.27 0.55 -31.74%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 13/05/11 23/02/11 11/11/10 17/08/10 18/05/10 -
Price 0.45 0.45 0.49 0.475 0.49 0.45 0.48 -
P/RPS 18.72 6.05 43.27 31.12 14.64 10.46 5.94 114.80%
P/EPS 88.24 -225.00 -111.36 -117.50 -930.77 -35.61 26.93 120.44%
EY 1.13 -0.44 -0.90 -0.85 -0.11 -2.81 3.71 -54.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.40 0.48 0.49 0.26 0.48 -15.91%

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