[THRIVEN] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.53%
YoY- 243.27%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 680 1,638 637 7,688 2,215 6,915 1,032 -24.22%
PBT -1,915 -1,211 -601 1,892 -184 179 -264 273.37%
Tax -92 -165 -190 -1,096 727 -365 -158 -30.20%
NP -2,007 -1,376 -791 796 543 -186 -422 182.00%
-
NP to SH -1,894 -1,137 -741 543 470 -186 -401 180.71%
-
Tax Rate - - - 57.93% - 203.91% - -
Total Cost 2,687 3,014 1,428 6,892 1,672 7,101 1,454 50.42%
-
Net Worth 108,882 110,061 111,607 113,201 113,352 113,460 111,186 -1.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 108,882 110,061 111,607 113,201 113,352 113,460 111,186 -1.38%
NOSH 91,497 90,960 91,481 92,033 92,156 92,999 91,136 0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -295.15% -84.00% -124.18% 10.35% 24.51% -2.69% -40.89% -
ROE -1.74% -1.03% -0.66% 0.48% 0.41% -0.16% -0.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.74 1.80 0.70 8.35 2.40 7.44 1.13 -24.53%
EPS -2.07 -1.25 -0.81 0.59 0.51 -0.20 -0.44 179.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.21 1.22 1.23 1.23 1.22 1.22 -1.64%
Adjusted Per Share Value based on latest NOSH - 92,033
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.12 0.30 0.12 1.41 0.40 1.26 0.19 -26.32%
EPS -0.35 -0.21 -0.14 0.10 0.09 -0.03 -0.07 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.2012 0.2041 0.207 0.2072 0.2074 0.2033 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.47 0.58 0.41 0.41 0.38 0.485 0.425 -
P/RPS 63.24 32.21 58.88 4.91 15.81 6.52 37.53 41.46%
P/EPS -22.71 -46.40 -50.62 69.49 74.51 -242.50 -96.59 -61.80%
EY -4.40 -2.16 -1.98 1.44 1.34 -0.41 -1.04 160.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.34 0.33 0.31 0.40 0.35 7.45%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 18/08/11 13/05/11 -
Price 0.45 0.57 0.63 0.42 0.45 0.45 0.49 -
P/RPS 60.55 31.65 90.48 5.03 18.72 6.05 43.27 25.03%
P/EPS -21.74 -45.60 -77.78 71.19 88.24 -225.00 -111.36 -66.24%
EY -4.60 -2.19 -1.29 1.40 1.13 -0.44 -0.90 195.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.52 0.34 0.37 0.37 0.40 -3.35%

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