[THRIVEN] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -5.62%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 77,496 78,187 83,121 87,569 86,428 84,276 77,328 0.14%
PBT -9,165 -4,924 -3,755 -3,175 -2,938 -3,963 -4,589 58.25%
Tax 65 -166 -152 -243 -298 -203 -401 -
NP -9,100 -5,090 -3,907 -3,418 -3,236 -4,166 -4,990 48.99%
-
NP to SH -9,100 -5,090 -3,907 -3,418 -3,236 -4,166 -4,990 48.99%
-
Tax Rate - - - - - - - -
Total Cost 86,596 83,277 87,028 90,987 89,664 88,442 82,318 3.41%
-
Net Worth 81,076 82,806 85,866 83,433 84,138 86,400 85,998 -3.83%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 81,076 82,806 85,866 83,433 84,138 86,400 85,998 -3.83%
NOSH 60,504 60,443 62,222 60,458 60,530 60,000 60,138 0.40%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -11.74% -6.51% -4.70% -3.90% -3.74% -4.94% -6.45% -
ROE -11.22% -6.15% -4.55% -4.10% -3.85% -4.82% -5.80% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 128.08 129.36 133.59 144.84 142.78 140.46 128.58 -0.25%
EPS -15.04 -8.42 -6.28 -5.65 -5.35 -6.94 -8.30 48.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.37 1.38 1.38 1.39 1.44 1.43 -4.22%
Adjusted Per Share Value based on latest NOSH - 60,458
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.17 14.30 15.20 16.01 15.80 15.41 14.14 0.14%
EPS -1.66 -0.93 -0.71 -0.62 -0.59 -0.76 -0.91 49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1514 0.157 0.1525 0.1538 0.158 0.1572 -3.83%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.55 0.65 0.65 0.94 0.87 0.71 0.66 -
P/RPS 0.43 0.50 0.49 0.65 0.61 0.51 0.51 -10.70%
P/EPS -3.66 -7.72 -10.35 -16.63 -16.27 -10.23 -7.95 -40.23%
EY -27.35 -12.96 -9.66 -6.01 -6.14 -9.78 -12.57 67.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.47 0.68 0.63 0.49 0.46 -7.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 18/08/04 20/05/04 26/02/04 20/11/03 27/08/03 -
Price 0.46 0.52 0.66 0.63 1.06 0.80 0.88 -
P/RPS 0.36 0.40 0.49 0.43 0.74 0.57 0.68 -34.43%
P/EPS -3.06 -6.17 -10.51 -11.14 -19.83 -11.52 -10.61 -56.18%
EY -32.70 -16.19 -9.51 -8.97 -5.04 -8.68 -9.43 128.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.48 0.46 0.76 0.56 0.62 -32.88%

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