[THRIVEN] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 376.88%
YoY- 279.53%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 46,415 41,553 48,851 99,589 65,925 65,358 68,080 -22.48%
PBT -3,472 8,370 5,527 18,830 3,198 9,264 10,362 -
Tax -288 -2,319 -1,446 -4,400 -6 -2,044 -2,824 -78.08%
NP -3,760 6,051 4,081 14,430 3,192 7,220 7,538 -
-
NP to SH -5,447 5,153 3,474 13,758 2,885 7,141 6,937 -
-
Tax Rate - 27.71% 26.16% 23.37% 0.19% 22.06% 27.25% -
Total Cost 50,175 35,502 44,770 85,159 62,733 58,138 60,542 -11.73%
-
Net Worth 202,368 213,307 207,838 201,053 179,007 179,007 169,514 12.49%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 202,368 213,307 207,838 201,053 179,007 179,007 169,514 12.49%
NOSH 546,942 546,942 546,942 546,942 497,242 497,242 376,699 28.13%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.10% 14.56% 8.35% 14.49% 4.84% 11.05% 11.07% -
ROE -2.69% 2.42% 1.67% 6.84% 1.61% 3.99% 4.09% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.49 7.60 8.93 19.32 13.26 13.14 18.07 -39.48%
EPS -1.00 0.94 0.64 2.67 0.58 1.44 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.38 0.39 0.36 0.36 0.45 -12.20%
Adjusted Per Share Value based on latest NOSH - 546,942
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.49 7.60 8.93 18.21 12.05 11.95 12.45 -22.47%
EPS -1.00 0.94 0.64 2.52 0.53 1.31 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.38 0.3676 0.3273 0.3273 0.3099 12.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.185 0.185 0.225 0.23 0.19 0.28 0.405 -
P/RPS 2.18 2.44 2.52 1.19 1.43 2.13 2.24 -1.78%
P/EPS -18.58 19.64 35.42 8.62 32.75 19.50 21.99 -
EY -5.38 5.09 2.82 11.60 3.05 5.13 4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.59 0.59 0.53 0.78 0.90 -32.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 27/11/19 23/08/19 24/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.20 0.185 0.205 0.21 0.205 0.24 0.43 -
P/RPS 2.36 2.44 2.30 1.09 1.55 1.83 2.38 -0.55%
P/EPS -20.08 19.64 32.27 7.87 35.33 16.71 23.35 -
EY -4.98 5.09 3.10 12.71 2.83 5.98 4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.54 0.54 0.57 0.67 0.96 -31.78%

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