[THRIVEN] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 131.61%
YoY- -56.63%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 13,437 12,530 11,099 7,885 5,726 3,201 5,446 82.49%
PBT 832 1,114 1,022 447 -3,188 -3,202 -4,690 -
Tax 5 174 183 182 539 703 691 -96.24%
NP 837 1,288 1,205 629 -2,649 -2,499 -3,999 -
-
NP to SH 704 1,244 1,233 870 -2,752 -2,512 -4,019 -
-
Tax Rate -0.60% -15.62% -17.91% -40.72% - - - -
Total Cost 12,600 11,242 9,894 7,256 8,375 5,700 9,445 21.16%
-
Net Worth 97,799 94,836 99,423 99,196 99,121 101,250 99,352 -1.04%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 97,799 94,836 99,423 99,196 99,121 101,250 99,352 -1.04%
NOSH 59,999 58,181 60,256 60,485 60,490 62,500 60,952 -1.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.23% 10.28% 10.86% 7.98% -46.26% -78.07% -73.43% -
ROE 0.72% 1.31% 1.24% 0.88% -2.78% -2.48% -4.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.40 21.54 18.42 13.04 9.42 5.12 8.93 84.51%
EPS 1.17 2.14 2.05 1.44 -4.53 -4.02 -6.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.65 1.64 1.63 1.62 1.63 0.00%
Adjusted Per Share Value based on latest NOSH - 60,485
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.46 2.29 2.03 1.44 1.05 0.59 1.00 82.13%
EPS 0.13 0.23 0.23 0.16 -0.50 -0.46 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1788 0.1734 0.1818 0.1814 0.1812 0.1851 0.1816 -1.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.64 1.82 0.94 0.57 0.49 0.46 0.32 -
P/RPS 7.32 8.45 5.10 4.37 5.20 8.98 3.58 61.02%
P/EPS 139.77 85.12 45.94 39.63 -10.83 -11.45 -4.85 -
EY 0.72 1.17 2.18 2.52 -9.24 -8.74 -20.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.12 0.57 0.35 0.30 0.28 0.20 194.05%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 22/08/07 24/05/07 27/02/07 08/11/06 02/08/06 25/05/06 -
Price 1.40 1.47 1.03 0.94 0.50 0.74 0.45 -
P/RPS 6.25 6.83 5.59 7.21 5.31 14.45 5.04 15.40%
P/EPS 119.32 68.75 50.34 65.35 -11.05 -18.41 -6.82 -
EY 0.84 1.45 1.99 1.53 -9.05 -5.43 -14.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.62 0.57 0.31 0.46 0.28 111.15%

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