[THRIVEN] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 164.45%
YoY- 278.58%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 298,952 239,079 232,847 204,476 151,175 122,870 86,631 128.53%
PBT 41,654 27,369 29,867 22,765 9,638 2,650 -3,835 -
Tax -9,274 -5,849 -6,060 -4,083 -1,549 -859 -618 509.40%
NP 32,380 21,520 23,807 18,682 8,089 1,791 -4,453 -
-
NP to SH 30,721 20,588 21,620 14,820 5,604 201 -3,793 -
-
Tax Rate 22.26% 21.37% 20.29% 17.94% 16.07% 32.42% - -
Total Cost 266,572 217,559 209,040 185,794 143,086 121,079 91,084 104.73%
-
Net Worth 201,053 179,007 179,007 169,514 161,980 158,213 150,679 21.22%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 201,053 179,007 179,007 169,514 161,980 158,213 150,679 21.22%
NOSH 546,942 497,242 497,242 376,699 376,699 376,699 376,699 28.25%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.83% 9.00% 10.22% 9.14% 5.35% 1.46% -5.14% -
ROE 15.28% 11.50% 12.08% 8.74% 3.46% 0.13% -2.52% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 57.99 48.08 46.83 54.28 40.13 32.62 23.00 85.35%
EPS 5.96 4.14 4.35 3.93 1.49 0.05 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.36 0.36 0.45 0.43 0.42 0.40 -1.67%
Adjusted Per Share Value based on latest NOSH - 376,699
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.66 43.71 42.57 37.39 27.64 22.46 15.84 128.52%
EPS 5.62 3.76 3.95 2.71 1.02 0.04 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3676 0.3273 0.3273 0.3099 0.2962 0.2893 0.2755 21.22%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.23 0.19 0.28 0.405 0.19 0.215 0.24 -
P/RPS 0.40 0.40 0.60 0.75 0.47 0.66 1.04 -47.14%
P/EPS 3.86 4.59 6.44 10.29 12.77 402.94 -23.84 -
EY 25.91 21.79 15.53 9.71 7.83 0.25 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.78 0.90 0.44 0.51 0.60 -1.11%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 28/02/19 23/11/18 24/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.21 0.205 0.24 0.43 0.35 0.20 0.24 -
P/RPS 0.36 0.43 0.51 0.79 0.87 0.61 1.04 -50.73%
P/EPS 3.52 4.95 5.52 10.93 23.53 374.83 -23.84 -
EY 28.38 20.20 18.12 9.15 4.25 0.27 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.67 0.96 0.81 0.48 0.60 -6.78%

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