[THRIVEN] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1048.68%
YoY- 184.02%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 65,358 68,080 39,716 59,693 36,987 14,779 11,411 219.78%
PBT 9,264 10,362 4,545 5,696 2,162 -2,765 -2,443 -
Tax -2,044 -2,824 -975 -217 -67 -290 -285 271.45%
NP 7,220 7,538 3,570 5,479 2,095 -3,055 -2,728 -
-
NP to SH 7,141 6,937 3,625 3,917 341 -2,279 -1,778 -
-
Tax Rate 22.06% 27.25% 21.45% 3.81% 3.10% - - -
Total Cost 58,138 60,542 36,146 54,214 34,892 17,834 14,139 156.44%
-
Net Worth 179,007 169,514 161,980 158,213 150,679 150,679 154,446 10.32%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 179,007 169,514 161,980 158,213 150,679 150,679 154,446 10.32%
NOSH 497,242 376,699 376,699 376,699 376,699 376,699 376,699 20.31%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.05% 11.07% 8.99% 9.18% 5.66% -20.67% -23.91% -
ROE 3.99% 4.09% 2.24% 2.48% 0.23% -1.51% -1.15% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.14 18.07 10.54 15.85 9.82 3.92 3.03 165.69%
EPS 1.44 1.84 0.96 1.04 0.09 -0.60 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.45 0.43 0.42 0.40 0.40 0.41 -8.29%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.95 12.45 7.26 10.91 6.76 2.70 2.09 219.41%
EPS 1.31 1.27 0.66 0.72 0.06 -0.42 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3273 0.3099 0.2962 0.2893 0.2755 0.2755 0.2824 10.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.28 0.405 0.19 0.215 0.24 0.255 0.28 -
P/RPS 2.13 2.24 1.80 1.36 2.44 6.50 9.24 -62.37%
P/EPS 19.50 21.99 19.74 20.68 265.13 -42.15 -59.32 -
EY 5.13 4.55 5.06 4.84 0.38 -2.37 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.90 0.44 0.51 0.60 0.64 0.68 9.56%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 0.24 0.43 0.35 0.20 0.24 0.245 0.26 -
P/RPS 1.83 2.38 3.32 1.26 2.44 6.24 8.58 -64.26%
P/EPS 16.71 23.35 36.37 19.23 265.13 -40.50 -55.09 -
EY 5.98 4.28 2.75 5.20 0.38 -2.47 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.96 0.81 0.48 0.60 0.61 0.63 4.18%

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