[THRIVEN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -1275.0%
YoY- -126.85%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 17,850 11,593 12,493 8,185 12,043 13,242 14,278 16.00%
PBT 1,623 -563 -250 -1,086 811 3,570 6,114 -58.59%
Tax -706 198 -727 -744 -788 -1,172 -1,465 -38.45%
NP 917 -365 -977 -1,830 23 2,398 4,649 -66.01%
-
NP to SH 426 -496 -1,015 -1,595 -116 1,945 3,814 -76.71%
-
Tax Rate 43.50% - - - 97.16% 32.83% 23.96% -
Total Cost 16,933 11,958 13,470 10,015 12,020 10,844 9,629 45.54%
-
Net Worth 113,201 113,352 113,460 111,186 93,750 93,076 104,871 5.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 113,201 113,352 113,460 111,186 93,750 93,076 104,871 5.21%
NOSH 92,033 92,156 92,999 91,136 93,750 93,076 60,490 32.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.14% -3.15% -7.82% -22.36% 0.19% 18.11% 32.56% -
ROE 0.38% -0.44% -0.89% -1.43% -0.12% 2.09% 3.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.40 12.58 13.43 8.98 12.85 14.23 23.55 -12.09%
EPS 0.46 -0.54 -1.09 -1.75 -0.12 2.09 6.29 -82.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.22 1.22 1.00 1.00 1.73 -20.29%
Adjusted Per Share Value based on latest NOSH - 91,136
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.26 2.12 2.28 1.50 2.20 2.42 2.61 15.93%
EPS 0.08 -0.09 -0.19 -0.29 -0.02 0.36 0.70 -76.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.207 0.2072 0.2074 0.2033 0.1714 0.1702 0.1917 5.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.38 0.485 0.425 0.49 0.44 0.47 -
P/RPS 2.11 3.02 3.61 4.73 3.81 3.09 2.00 3.62%
P/EPS 88.58 -70.60 -44.44 -24.28 -396.01 21.06 7.47 417.67%
EY 1.13 -1.42 -2.25 -4.12 -0.25 4.75 13.39 -80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.40 0.35 0.49 0.44 0.27 14.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 18/08/11 13/05/11 23/02/11 11/11/10 17/08/10 -
Price 0.42 0.45 0.45 0.49 0.475 0.49 0.45 -
P/RPS 2.17 3.58 3.35 5.46 3.70 3.44 1.91 8.85%
P/EPS 90.74 -83.61 -41.23 -28.00 -383.89 23.45 7.15 441.56%
EY 1.10 -1.20 -2.43 -3.57 -0.26 4.26 13.98 -81.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.40 0.48 0.49 0.26 19.52%

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