[THRIVEN] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -59.6%
YoY- -26.35%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 41,553 48,851 99,589 65,925 65,358 68,080 39,716 3.05%
PBT 8,370 5,527 18,830 3,198 9,264 10,362 4,545 50.18%
Tax -2,319 -1,446 -4,400 -6 -2,044 -2,824 -975 78.08%
NP 6,051 4,081 14,430 3,192 7,220 7,538 3,570 42.11%
-
NP to SH 5,153 3,474 13,758 2,885 7,141 6,937 3,625 26.39%
-
Tax Rate 27.71% 26.16% 23.37% 0.19% 22.06% 27.25% 21.45% -
Total Cost 35,502 44,770 85,159 62,733 58,138 60,542 36,146 -1.19%
-
Net Worth 213,307 207,838 201,053 179,007 179,007 169,514 161,980 20.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 213,307 207,838 201,053 179,007 179,007 169,514 161,980 20.12%
NOSH 546,942 546,942 546,942 497,242 497,242 376,699 376,699 28.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.56% 8.35% 14.49% 4.84% 11.05% 11.07% 8.99% -
ROE 2.42% 1.67% 6.84% 1.61% 3.99% 4.09% 2.24% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.60 8.93 19.32 13.26 13.14 18.07 10.54 -19.57%
EPS 0.94 0.64 2.67 0.58 1.44 1.84 0.96 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.39 0.36 0.36 0.45 0.43 -6.29%
Adjusted Per Share Value based on latest NOSH - 497,242
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.60 8.93 18.21 12.05 11.95 12.45 7.26 3.09%
EPS 0.94 0.64 2.52 0.53 1.31 1.27 0.66 26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.3676 0.3273 0.3273 0.3099 0.2962 20.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.185 0.225 0.23 0.19 0.28 0.405 0.19 -
P/RPS 2.44 2.52 1.19 1.43 2.13 2.24 1.80 22.46%
P/EPS 19.64 35.42 8.62 32.75 19.50 21.99 19.74 -0.33%
EY 5.09 2.82 11.60 3.05 5.13 4.55 5.06 0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.59 0.53 0.78 0.90 0.44 4.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 28/02/19 23/11/18 24/08/18 31/05/18 -
Price 0.185 0.205 0.21 0.205 0.24 0.43 0.35 -
P/RPS 2.44 2.30 1.09 1.55 1.83 2.38 3.32 -18.54%
P/EPS 19.64 32.27 7.87 35.33 16.71 23.35 36.37 -33.66%
EY 5.09 3.10 12.71 2.83 5.98 4.28 2.75 50.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.54 0.57 0.67 0.96 0.81 -30.40%

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