[THRIVEN] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -16.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 62,535 67,970 70,155 68,489 63,486 54,458 11.70%
PBT 1,936 3,632 3,285 7,539 9,352 4,554 -49.57%
Tax 1,660 559 810 -13 -473 3,730 -47.69%
NP 3,596 4,191 4,095 7,526 8,879 8,284 -48.72%
-
NP to SH 2,861 4,191 3,624 7,055 8,408 3,731 -19.14%
-
Tax Rate -85.74% -15.39% -24.66% 0.17% 5.06% -81.91% -
Total Cost 58,939 63,779 66,060 60,963 54,607 46,174 21.57%
-
Net Worth 89,163 89,400 93,815 62,067 35,035 34,419 114.23%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 89,163 89,400 93,815 62,067 35,035 34,419 114.23%
NOSH 60,245 60,000 60,526 40,303 30,203 30,192 73.84%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.75% 6.17% 5.84% 10.99% 13.99% 15.21% -
ROE 3.21% 4.69% 3.86% 11.37% 24.00% 10.84% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 103.80 113.28 115.91 169.93 210.20 180.37 -35.74%
EPS 4.75 6.98 5.99 17.50 27.84 12.36 -53.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.49 1.55 1.54 1.16 1.14 23.23%
Adjusted Per Share Value based on latest NOSH - 40,303
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 11.43 12.43 12.83 12.52 11.61 9.96 11.64%
EPS 0.52 0.77 0.66 1.29 1.54 0.68 -19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1635 0.1715 0.1135 0.0641 0.0629 114.29%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.72 0.80 0.93 1.04 1.60 3.84 -
P/RPS 0.69 0.71 0.80 0.61 0.76 2.13 -59.43%
P/EPS 15.16 11.45 15.53 5.94 5.75 31.07 -43.69%
EY 6.60 8.73 6.44 16.83 17.40 3.22 77.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.60 0.68 1.38 3.37 -78.63%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/09/01 29/05/01 27/02/01 19/12/00 30/08/00 29/05/00 -
Price 0.81 0.70 0.81 0.93 1.31 2.99 -
P/RPS 0.78 0.62 0.70 0.55 0.62 1.66 -45.36%
P/EPS 17.06 10.02 13.53 5.31 4.71 24.20 -24.41%
EY 5.86 9.98 7.39 18.82 21.25 4.13 32.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.52 0.60 1.13 2.62 -71.33%

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