[THRIVEN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -125.78%
YoY- -125.24%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,854 19,808 7,002 1,479 40,013 680 1,638 407.52%
PBT 6,756 6,723 -174 -1,526 7,950 -1,915 -1,211 -
Tax -2,050 -445 -82 -322 -652 -92 -165 433.97%
NP 4,706 6,278 -256 -1,848 7,298 -2,007 -1,376 -
-
NP to SH 5,535 5,276 -636 -1,669 6,474 -1,894 -1,137 -
-
Tax Rate 30.34% 6.62% - - 8.20% - - -
Total Cost 14,148 13,530 7,258 3,327 32,715 2,687 3,014 179.56%
-
Net Worth 128,082 113,433 78,864 113,090 115,052 108,882 110,061 10.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 879 636 - - - - -
Div Payout % - 16.67% 0.00% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 128,082 113,433 78,864 113,090 115,052 108,882 110,061 10.60%
NOSH 228,719 87,933 63,600 91,202 91,311 91,497 90,960 84.60%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.96% 31.69% -3.66% -124.95% 18.24% -295.15% -84.00% -
ROE 4.32% 4.65% -0.81% -1.48% 5.63% -1.74% -1.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.24 22.53 11.01 1.62 43.82 0.74 1.80 174.93%
EPS 2.42 6.00 -1.00 -1.83 7.09 -2.07 -1.25 -
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 1.29 1.24 1.24 1.26 1.19 1.21 -40.08%
Adjusted Per Share Value based on latest NOSH - 91,202
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.45 3.62 1.28 0.27 7.32 0.12 0.30 407.22%
EPS 1.01 0.96 -0.12 -0.31 1.18 -0.35 -0.21 -
DPS 0.00 0.16 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.2342 0.2074 0.1442 0.2068 0.2104 0.1991 0.2012 10.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 1.18 0.59 0.465 0.40 0.47 0.58 -
P/RPS 5.46 5.24 5.36 28.67 0.91 63.24 32.21 -69.27%
P/EPS 18.60 19.67 -59.00 -25.41 5.64 -22.71 -46.40 -
EY 5.38 5.08 -1.69 -3.94 17.72 -4.40 -2.16 -
DY 0.00 0.85 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.48 0.38 0.32 0.39 0.48 40.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 18/11/13 19/08/13 20/05/13 19/02/13 19/11/12 23/08/12 -
Price 0.44 1.26 1.24 0.58 0.43 0.45 0.57 -
P/RPS 5.34 5.59 11.26 35.77 0.98 60.55 31.65 -69.36%
P/EPS 18.18 21.00 -124.00 -31.69 6.06 -21.74 -45.60 -
EY 5.50 4.76 -0.81 -3.16 16.49 -4.60 -2.19 -
DY 0.00 0.79 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.98 1.00 0.47 0.34 0.38 0.47 41.23%

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