[THRIVEN] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 62.22%
YoY- -130.51%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 72,307 67,552 63,166 61,264 58,264 56,655 58,803 14.79%
PBT -4,328 -3,886 -590 -1,332 -3,136 -3,272 -2,001 67.32%
Tax -392 -375 -70 459 1,560 1,810 1,999 -
NP -4,720 -4,261 -660 -873 -1,576 -1,462 -2 17709.97%
-
NP to SH -4,720 -4,261 -660 -873 -2,311 -2,197 -737 245.25%
-
Tax Rate - - - - - - - -
Total Cost 77,027 71,813 63,826 62,137 59,840 58,117 58,805 19.73%
-
Net Worth 85,739 85,910 92,109 93,329 91,200 91,812 88,144 -1.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 85,739 85,910 92,109 93,329 91,200 91,812 88,144 -1.82%
NOSH 60,379 60,500 60,202 60,603 60,000 60,403 60,373 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -6.53% -6.31% -1.04% -1.42% -2.70% -2.58% 0.00% -
ROE -5.51% -4.96% -0.72% -0.94% -2.53% -2.39% -0.84% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 119.75 111.65 104.92 101.09 97.11 93.79 97.40 14.77%
EPS -7.82 -7.04 -1.10 -1.44 -3.85 -3.64 -1.22 245.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.42 1.53 1.54 1.52 1.52 1.46 -1.83%
Adjusted Per Share Value based on latest NOSH - 60,603
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.22 12.35 11.55 11.20 10.65 10.36 10.75 14.79%
EPS -0.86 -0.78 -0.12 -0.16 -0.42 -0.40 -0.13 252.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.1571 0.1684 0.1706 0.1667 0.1679 0.1612 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.54 0.70 0.66 0.89 0.90 0.94 0.82 -
P/RPS 0.45 0.63 0.63 0.88 0.93 1.00 0.84 -34.06%
P/EPS -6.91 -9.94 -60.20 -61.78 -23.37 -25.84 -67.17 -78.07%
EY -14.48 -10.06 -1.66 -1.62 -4.28 -3.87 -1.49 356.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.43 0.58 0.59 0.62 0.56 -22.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 27/11/02 28/08/02 24/05/02 27/02/02 28/11/01 -
Price 0.66 0.65 0.69 0.88 0.89 0.88 0.94 -
P/RPS 0.55 0.58 0.66 0.87 0.92 0.94 0.97 -31.51%
P/EPS -8.44 -9.23 -62.94 -61.09 -23.11 -24.19 -77.00 -77.12%
EY -11.84 -10.84 -1.59 -1.64 -4.33 -4.13 -1.30 336.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.45 0.57 0.59 0.58 0.64 -19.77%

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