[THRIVEN] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 15.65%
YoY- 12.33%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 56,655 58,803 62,535 67,970 70,155 68,489 63,486 -7.28%
PBT -3,272 -2,001 1,936 3,632 3,285 7,539 9,352 -
Tax 1,810 1,999 1,660 559 810 -13 -473 -
NP -1,462 -2 3,596 4,191 4,095 7,526 8,879 -
-
NP to SH -2,197 -737 2,861 4,191 3,624 7,055 8,408 -
-
Tax Rate - - -85.74% -15.39% -24.66% 0.17% 5.06% -
Total Cost 58,117 58,805 58,939 63,779 66,060 60,963 54,607 4.22%
-
Net Worth 91,812 88,144 89,163 89,400 93,815 62,067 35,035 89.74%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 91,812 88,144 89,163 89,400 93,815 62,067 35,035 89.74%
NOSH 60,403 60,373 60,245 60,000 60,526 40,303 30,203 58.53%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -2.58% 0.00% 5.75% 6.17% 5.84% 10.99% 13.99% -
ROE -2.39% -0.84% 3.21% 4.69% 3.86% 11.37% 24.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 93.79 97.40 103.80 113.28 115.91 169.93 210.20 -41.52%
EPS -3.64 -1.22 4.75 6.98 5.99 17.50 27.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.46 1.48 1.49 1.55 1.54 1.16 19.68%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 10.36 10.75 11.43 12.43 12.83 12.52 11.61 -7.29%
EPS -0.40 -0.13 0.52 0.77 0.66 1.29 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1612 0.163 0.1635 0.1715 0.1135 0.0641 89.68%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.94 0.82 0.72 0.80 0.93 1.04 1.60 -
P/RPS 1.00 0.84 0.69 0.71 0.80 0.61 0.76 20.01%
P/EPS -25.84 -67.17 15.16 11.45 15.53 5.94 5.75 -
EY -3.87 -1.49 6.60 8.73 6.44 16.83 17.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.49 0.54 0.60 0.68 1.38 -41.25%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 28/11/01 26/09/01 29/05/01 27/02/01 19/12/00 30/08/00 -
Price 0.88 0.94 0.81 0.70 0.81 0.93 1.31 -
P/RPS 0.94 0.97 0.78 0.62 0.70 0.55 0.62 31.87%
P/EPS -24.19 -77.00 17.06 10.02 13.53 5.31 4.71 -
EY -4.13 -1.30 5.86 9.98 7.39 18.82 21.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.55 0.47 0.52 0.60 1.13 -35.81%

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