[THRIVEN] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -49.0%
YoY- -57.07%
Quarter Report
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,493 8,185 12,043 13,242 14,278 16,547 13,501 -5.05%
PBT -250 -1,086 811 3,570 6,114 8,432 6,653 -
Tax -727 -744 -788 -1,172 -1,465 -1,225 -989 -18.59%
NP -977 -1,830 23 2,398 4,649 7,207 5,664 -
-
NP to SH -1,015 -1,595 -116 1,945 3,814 5,941 4,679 -
-
Tax Rate - - 97.16% 32.83% 23.96% 14.53% 14.87% -
Total Cost 13,470 10,015 12,020 10,844 9,629 9,340 7,837 43.62%
-
Net Worth 113,460 111,186 93,750 93,076 104,871 60,483 60,564 52.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 113,460 111,186 93,750 93,076 104,871 60,483 60,564 52.14%
NOSH 92,999 91,136 93,750 93,076 60,490 60,483 60,564 33.20%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.82% -22.36% 0.19% 18.11% 32.56% 43.55% 41.95% -
ROE -0.89% -1.43% -0.12% 2.09% 3.64% 9.82% 7.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.43 8.98 12.85 14.23 23.55 27.36 22.29 -28.72%
EPS -1.09 -1.75 -0.12 2.09 6.29 9.82 7.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.00 1.00 1.73 1.00 1.00 14.21%
Adjusted Per Share Value based on latest NOSH - 93,076
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.28 1.50 2.20 2.42 2.61 3.03 2.47 -5.21%
EPS -0.19 -0.29 -0.02 0.36 0.70 1.09 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.2033 0.1714 0.1702 0.1917 0.1106 0.1107 52.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.485 0.425 0.49 0.44 0.47 0.55 0.50 -
P/RPS 3.61 4.73 3.81 3.09 2.00 2.01 2.24 37.57%
P/EPS -44.44 -24.28 -396.01 21.06 7.47 5.60 6.47 -
EY -2.25 -4.12 -0.25 4.75 13.39 17.86 15.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.49 0.44 0.27 0.55 0.50 -13.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 13/05/11 23/02/11 11/11/10 17/08/10 18/05/10 23/02/10 -
Price 0.45 0.49 0.475 0.49 0.45 0.48 0.52 -
P/RPS 3.35 5.46 3.70 3.44 1.91 1.75 2.33 27.47%
P/EPS -41.23 -28.00 -383.89 23.45 7.15 4.89 6.73 -
EY -2.43 -3.57 -0.26 4.26 13.98 20.46 14.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.48 0.49 0.26 0.48 0.52 -20.34%

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