[THRIVEN] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -35.91%
YoY- 685.87%
Quarter Report
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,431 3,115 2,607 4,890 2,630 4,151 4,876 -55.73%
PBT -294 129 -657 1,633 2,465 2,673 1,661 -
Tax -192 -198 -196 -202 -576 -491 44 -
NP -486 -69 -853 1,431 1,889 2,182 1,705 -
-
NP to SH -379 -49 -766 1,078 1,682 1,820 1,361 -
-
Tax Rate - 153.49% - 12.37% 23.37% 18.37% -2.65% -
Total Cost 1,917 3,184 3,460 3,459 741 1,969 3,171 -28.43%
-
Net Worth 93,750 93,076 104,871 60,483 60,564 102,186 100,411 -4.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 93,750 93,076 104,871 60,483 60,564 102,186 100,411 -4.46%
NOSH 93,750 93,076 60,619 60,483 60,564 60,465 60,488 33.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -33.96% -2.22% -32.72% 29.26% 71.83% 52.57% 34.97% -
ROE -0.40% -0.05% -0.73% 1.78% 2.78% 1.78% 1.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.53 3.35 4.30 8.08 4.34 6.87 8.06 -66.87%
EPS -0.42 -0.05 -0.84 1.18 1.84 3.01 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.73 1.00 1.00 1.69 1.66 -28.60%
Adjusted Per Share Value based on latest NOSH - 60,483
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.26 0.57 0.48 0.89 0.48 0.76 0.89 -55.87%
EPS -0.07 -0.01 -0.14 0.20 0.31 0.33 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1702 0.1917 0.1106 0.1107 0.1868 0.1836 -4.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.49 0.44 0.47 0.55 0.50 0.60 0.59 -
P/RPS 32.10 13.15 10.93 6.80 11.51 8.74 7.32 167.19%
P/EPS -121.21 -835.79 -37.19 30.86 18.00 19.93 26.22 -
EY -0.83 -0.12 -2.69 3.24 5.55 5.02 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.27 0.55 0.50 0.36 0.36 22.74%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 11/11/10 17/08/10 18/05/10 23/02/10 11/11/09 19/08/09 -
Price 0.475 0.49 0.45 0.48 0.52 0.57 0.52 -
P/RPS 31.12 14.64 10.46 5.94 11.97 8.30 6.45 184.71%
P/EPS -117.50 -930.77 -35.61 26.93 18.72 18.94 23.11 -
EY -0.85 -0.11 -2.81 3.71 5.34 5.28 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.26 0.48 0.52 0.34 0.31 33.73%

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