[THRIVEN] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 182.72%
YoY- 122.04%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,726 3,201 5,446 22,222 40,625 59,519 75,057 -81.98%
PBT -3,188 -3,202 -4,690 1,345 -2,737 -4,084 -2,591 14.80%
Tax 539 703 691 682 328 20 47 407.78%
NP -2,649 -2,499 -3,999 2,027 -2,409 -4,064 -2,544 2.73%
-
NP to SH -2,752 -2,512 -4,019 2,006 -2,425 -4,070 -2,544 5.37%
-
Tax Rate - - - -50.71% - - - -
Total Cost 8,375 5,700 9,445 20,195 43,034 63,583 77,601 -77.30%
-
Net Worth 99,121 101,250 99,352 99,160 101,078 85,138 87,094 8.99%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 99,121 101,250 99,352 99,160 101,078 85,138 87,094 8.99%
NOSH 60,490 62,500 60,952 60,463 60,526 60,381 60,482 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -46.26% -78.07% -73.43% 9.12% -5.93% -6.83% -3.39% -
ROE -2.78% -2.48% -4.05% 2.02% -2.40% -4.78% -2.92% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.42 5.12 8.93 36.75 67.12 98.57 124.10 -82.04%
EPS -4.53 -4.02 -6.59 3.32 -4.01 -6.74 -4.21 5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.63 1.64 1.67 1.41 1.44 8.60%
Adjusted Per Share Value based on latest NOSH - 60,463
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.05 0.59 1.00 4.06 7.43 10.88 13.72 -81.94%
EPS -0.50 -0.46 -0.73 0.37 -0.44 -0.74 -0.47 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1812 0.1851 0.1816 0.1813 0.1848 0.1557 0.1592 9.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.46 0.32 0.31 0.45 0.30 0.33 -
P/RPS 5.20 8.98 3.58 0.84 0.67 0.30 0.27 617.20%
P/EPS -10.83 -11.45 -4.85 9.34 -11.23 -4.45 -7.85 23.90%
EY -9.24 -8.74 -20.61 10.70 -8.90 -22.47 -12.75 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.20 0.19 0.27 0.21 0.23 19.35%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 08/11/06 02/08/06 25/05/06 27/02/06 25/11/05 25/08/05 16/05/05 -
Price 0.50 0.74 0.45 0.35 0.38 0.44 0.34 -
P/RPS 5.31 14.45 5.04 0.95 0.57 0.45 0.27 627.27%
P/EPS -11.05 -18.41 -6.82 10.55 -9.48 -6.53 -8.08 23.18%
EY -9.05 -5.43 -14.65 9.48 -10.54 -15.32 -12.37 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.28 0.21 0.23 0.31 0.24 18.58%

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