[THRIVEN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 183.71%
YoY- 534.51%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 68,302 49,174 43,810 42,968 10,643 12,178 17,455 148.11%
PBT 12,973 4,335 3,298 4,223 -1,835 -104 1,286 366.21%
Tax -1,501 -1,148 -1,231 -1,099 -1,543 -724 -738 60.45%
NP 11,472 3,187 2,067 3,124 -3,378 -828 548 658.17%
-
NP to SH 9,446 2,276 1,775 2,703 -3,229 -865 86 2186.95%
-
Tax Rate 11.57% 26.48% 37.33% 26.02% - - 57.39% -
Total Cost 56,830 45,987 41,743 39,844 14,021 13,006 16,907 124.22%
-
Net Worth 87,933 78,864 113,090 91,311 108,882 110,061 111,607 -14.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 879 - - - - - - -
Div Payout % 9.31% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 87,933 78,864 113,090 91,311 108,882 110,061 111,607 -14.68%
NOSH 87,933 63,600 91,202 91,311 91,497 90,960 91,481 -2.60%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.80% 6.48% 4.72% 7.27% -31.74% -6.80% 3.14% -
ROE 10.74% 2.89% 1.57% 2.96% -2.97% -0.79% 0.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.67 77.32 48.04 47.06 11.63 13.39 19.08 154.72%
EPS 10.74 3.58 1.95 2.96 -3.53 -0.95 0.09 2316.82%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.24 1.24 1.00 1.19 1.21 1.22 -12.40%
Adjusted Per Share Value based on latest NOSH - 91,311
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.49 8.99 8.01 7.86 1.95 2.23 3.19 148.21%
EPS 1.73 0.42 0.32 0.49 -0.59 -0.16 0.02 1850.58%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1442 0.2068 0.1669 0.1991 0.2012 0.2041 -14.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.18 0.59 0.465 0.40 0.47 0.58 0.41 -
P/RPS 1.52 0.76 0.97 0.85 4.04 4.33 2.15 -20.62%
P/EPS 10.98 16.49 23.89 13.51 -13.32 -60.99 436.13 -91.39%
EY 9.10 6.07 4.19 7.40 -7.51 -1.64 0.23 1058.52%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.48 0.38 0.40 0.39 0.48 0.34 129.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 20/05/13 19/02/13 19/11/12 23/08/12 24/05/12 -
Price 1.26 1.24 0.58 0.43 0.45 0.57 0.63 -
P/RPS 1.62 1.60 1.21 0.91 3.87 4.26 3.30 -37.74%
P/EPS 11.73 34.65 29.80 14.53 -12.75 -59.94 670.16 -93.24%
EY 8.53 2.89 3.36 6.88 -7.84 -1.67 0.15 1375.15%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.00 0.47 0.43 0.38 0.47 0.52 80.30%

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