[THRIVEN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 315.03%
YoY- 392.54%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 49,575 50,969 47,143 68,302 49,174 43,810 42,968 10.03%
PBT 9,200 11,085 11,779 12,973 4,335 3,298 4,223 68.29%
Tax -2,647 -2,727 -2,899 -1,501 -1,148 -1,231 -1,099 79.97%
NP 6,553 8,358 8,880 11,472 3,187 2,067 3,124 64.08%
-
NP to SH 6,755 7,915 8,506 9,446 2,276 1,775 2,703 84.46%
-
Tax Rate 28.77% 24.60% 24.61% 11.57% 26.48% 37.33% 26.02% -
Total Cost 43,022 42,611 38,263 56,830 45,987 41,743 39,844 5.26%
-
Net Worth 125,037 125,555 128,082 87,933 78,864 113,090 91,311 23.38%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 879 1,515 1,515 879 - - - -
Div Payout % 13.02% 19.15% 17.81% 9.31% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 125,037 125,555 128,082 87,933 78,864 113,090 91,311 23.38%
NOSH 227,341 228,282 228,719 87,933 63,600 91,202 91,311 84.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.22% 16.40% 18.84% 16.80% 6.48% 4.72% 7.27% -
ROE 5.40% 6.30% 6.64% 10.74% 2.89% 1.57% 2.96% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.81 22.33 20.61 77.67 77.32 48.04 47.06 -40.19%
EPS 2.97 3.47 3.72 10.74 3.58 1.95 2.96 0.22%
DPS 0.39 0.66 0.66 1.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.56 1.00 1.24 1.24 1.00 -32.94%
Adjusted Per Share Value based on latest NOSH - 87,933
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.06 9.32 8.62 12.49 8.99 8.01 7.86 9.96%
EPS 1.24 1.45 1.56 1.73 0.42 0.32 0.49 86.01%
DPS 0.16 0.28 0.28 0.16 0.00 0.00 0.00 -
NAPS 0.2286 0.2296 0.2342 0.1608 0.1442 0.2068 0.1669 23.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.455 0.405 0.45 1.18 0.59 0.465 0.40 -
P/RPS 2.09 1.81 2.18 1.52 0.76 0.97 0.85 82.47%
P/EPS 15.31 11.68 12.10 10.98 16.49 23.89 13.51 8.72%
EY 6.53 8.56 8.26 9.10 6.07 4.19 7.40 -8.02%
DY 0.85 1.64 1.47 0.85 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.80 1.18 0.48 0.38 0.40 62.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 19/05/14 19/02/14 18/11/13 19/08/13 20/05/13 19/02/13 -
Price 0.475 0.46 0.44 1.26 1.24 0.58 0.43 -
P/RPS 2.18 2.06 2.13 1.62 1.60 1.21 0.91 79.32%
P/EPS 15.99 13.27 11.83 11.73 34.65 29.80 14.53 6.61%
EY 6.26 7.54 8.45 8.53 2.89 3.36 6.88 -6.11%
DY 0.81 1.44 1.51 0.79 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.79 1.26 1.00 0.47 0.43 58.94%

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