[THRIVEN] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -159.09%
YoY- -147.82%
Quarter Report
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 14,447 15,912 11,404 13,481 13,437 12,530 11,099 19.15%
PBT -556 -161 -936 97 832 1,114 1,022 -
Tax 298 253 59 26 5 174 183 38.29%
NP -258 92 -877 123 837 1,288 1,205 -
-
NP to SH -591 -456 -1,175 -416 704 1,244 1,233 -
-
Tax Rate - - - -26.80% -0.60% -15.62% -17.91% -
Total Cost 14,705 15,820 12,281 13,358 12,600 11,242 9,894 30.14%
-
Net Worth 98,513 98,249 96,970 98,187 97,799 94,836 99,423 -0.60%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 98,513 98,249 96,970 98,187 97,799 94,836 99,423 -0.60%
NOSH 60,810 60,648 60,229 60,609 59,999 58,181 60,256 0.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.79% 0.58% -7.69% 0.91% 6.23% 10.28% 10.86% -
ROE -0.60% -0.46% -1.21% -0.42% 0.72% 1.31% 1.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.76 26.24 18.93 22.24 22.40 21.54 18.42 18.44%
EPS -0.97 -0.75 -1.95 -0.69 1.17 2.14 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.62 1.61 1.62 1.63 1.63 1.65 -1.21%
Adjusted Per Share Value based on latest NOSH - 60,609
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.64 2.91 2.09 2.46 2.46 2.29 2.03 19.08%
EPS -0.11 -0.08 -0.21 -0.08 0.13 0.23 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.1796 0.1773 0.1795 0.1788 0.1734 0.1818 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 1.01 0.78 1.40 1.64 1.82 0.94 -
P/RPS 2.19 3.85 4.12 6.29 7.32 8.45 5.10 -42.99%
P/EPS -53.51 -134.33 -39.98 -203.98 139.77 85.12 45.94 -
EY -1.87 -0.74 -2.50 -0.49 0.72 1.17 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.62 0.48 0.86 1.01 1.12 0.57 -31.87%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 12/08/08 21/05/08 26/02/08 07/11/07 22/08/07 24/05/07 -
Price 0.60 0.76 1.00 0.99 1.40 1.47 1.03 -
P/RPS 2.53 2.90 5.28 4.45 6.25 6.83 5.59 -40.96%
P/EPS -61.74 -101.08 -51.26 -144.24 119.32 68.75 50.34 -
EY -1.62 -0.99 -1.95 -0.69 0.84 1.45 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.62 0.61 0.86 0.90 0.62 -29.05%

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