[THRIVEN] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -11.27%
YoY- 83.93%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 178,474 236,408 255,918 279,723 298,952 239,079 232,847 -16.23%
PBT 10,420 29,255 35,925 36,819 41,654 27,369 29,867 -50.40%
Tax -5,061 -8,453 -8,171 -7,896 -9,274 -5,849 -6,060 -11.30%
NP 5,359 20,802 27,754 28,923 32,380 21,520 23,807 -62.96%
-
NP to SH 2,036 16,938 25,270 27,258 30,721 20,588 21,620 -79.27%
-
Tax Rate 48.57% 28.89% 22.74% 21.45% 22.26% 21.37% 20.29% -
Total Cost 173,115 215,606 228,164 250,800 266,572 217,559 209,040 -11.80%
-
Net Worth 202,368 202,368 213,307 207,838 201,053 179,007 179,007 8.51%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 202,368 202,368 213,307 207,838 201,053 179,007 179,007 8.51%
NOSH 546,942 546,942 546,942 546,942 546,942 497,242 497,242 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 3.00% 8.80% 10.84% 10.34% 10.83% 9.00% 10.22% -
ROE 1.01% 8.37% 11.85% 13.12% 15.28% 11.50% 12.08% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.63 43.22 46.79 51.14 57.99 48.08 46.83 -21.38%
EPS 0.37 3.10 4.62 4.98 5.96 4.14 4.35 -80.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.39 0.38 0.39 0.36 0.36 1.84%
Adjusted Per Share Value based on latest NOSH - 546,942
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.63 43.22 46.79 51.14 54.66 43.71 42.57 -16.23%
EPS 0.37 3.10 4.62 4.98 5.62 3.76 3.95 -79.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.39 0.38 0.3676 0.3273 0.3273 8.51%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.165 0.185 0.185 0.225 0.23 0.19 0.28 -
P/RPS 0.51 0.43 0.40 0.44 0.40 0.40 0.60 -10.25%
P/EPS 44.32 5.97 4.00 4.51 3.86 4.59 6.44 261.38%
EY 2.26 16.74 24.97 22.15 25.91 21.79 15.53 -72.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.47 0.59 0.59 0.53 0.78 -30.67%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 21/02/20 27/11/19 23/08/19 24/05/19 28/02/19 23/11/18 -
Price 0.215 0.20 0.185 0.205 0.21 0.205 0.24 -
P/RPS 0.66 0.46 0.40 0.40 0.36 0.43 0.51 18.73%
P/EPS 57.76 6.46 4.00 4.11 3.52 4.95 5.52 377.71%
EY 1.73 15.48 24.97 24.31 28.38 20.20 18.12 -79.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.47 0.54 0.54 0.57 0.67 -9.16%

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