[THRIVEN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -273.29%
YoY- -551.01%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 49,174 43,810 42,968 10,643 12,178 17,455 17,850 96.63%
PBT 4,335 3,298 4,223 -1,835 -104 1,286 1,623 92.62%
Tax -1,148 -1,231 -1,099 -1,543 -724 -738 -706 38.32%
NP 3,187 2,067 3,124 -3,378 -828 548 917 129.61%
-
NP to SH 2,276 1,775 2,703 -3,229 -865 86 426 205.92%
-
Tax Rate 26.48% 37.33% 26.02% - - 57.39% 43.50% -
Total Cost 45,987 41,743 39,844 14,021 13,006 16,907 16,933 94.77%
-
Net Worth 78,864 113,090 91,311 108,882 110,061 111,607 113,201 -21.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 78,864 113,090 91,311 108,882 110,061 111,607 113,201 -21.43%
NOSH 63,600 91,202 91,311 91,497 90,960 91,481 92,033 -21.85%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.48% 4.72% 7.27% -31.74% -6.80% 3.14% 5.14% -
ROE 2.89% 1.57% 2.96% -2.97% -0.79% 0.08% 0.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.32 48.04 47.06 11.63 13.39 19.08 19.40 151.58%
EPS 3.58 1.95 2.96 -3.53 -0.95 0.09 0.46 293.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.00 1.19 1.21 1.22 1.23 0.54%
Adjusted Per Share Value based on latest NOSH - 91,497
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.99 8.01 7.86 1.95 2.23 3.19 3.26 96.77%
EPS 0.42 0.32 0.49 -0.59 -0.16 0.02 0.08 202.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1442 0.2068 0.1669 0.1991 0.2012 0.2041 0.207 -21.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.59 0.465 0.40 0.47 0.58 0.41 0.41 -
P/RPS 0.76 0.97 0.85 4.04 4.33 2.15 2.11 -49.40%
P/EPS 16.49 23.89 13.51 -13.32 -60.99 436.13 88.58 -67.43%
EY 6.07 4.19 7.40 -7.51 -1.64 0.23 1.13 207.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.40 0.39 0.48 0.34 0.33 28.40%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 20/05/13 19/02/13 19/11/12 23/08/12 24/05/12 21/02/12 -
Price 1.24 0.58 0.43 0.45 0.57 0.63 0.42 -
P/RPS 1.60 1.21 0.91 3.87 4.26 3.30 2.17 -18.39%
P/EPS 34.65 29.80 14.53 -12.75 -59.94 670.16 90.74 -47.39%
EY 2.89 3.36 6.88 -7.84 -1.67 0.15 1.10 90.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.47 0.43 0.38 0.47 0.52 0.34 105.41%

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