[THRIVEN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -63.62%
YoY- 184.24%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 14,994 13,440 17,520 12,658 3,368 41,410 77,364 -23.91%
PBT 1,952 3,030 364 880 -454 8,640 -1,522 -
Tax -796 156 482 28 44 -2 92 -
NP 1,156 3,186 846 908 -410 8,638 -1,430 -
-
NP to SH 624 2,354 262 342 -406 8,630 -1,430 -
-
Tax Rate 40.78% -5.15% -132.42% -3.18% - 0.02% - -
Total Cost 13,838 10,254 16,674 11,750 3,778 32,772 78,794 -25.15%
-
Net Worth 104,273 100,195 96,463 99,546 96,723 85,331 83,618 3.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 104,273 100,195 96,463 99,546 96,723 85,331 83,618 3.74%
NOSH 60,273 60,358 59,545 61,071 59,705 60,518 60,593 -0.08%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.71% 23.71% 4.83% 7.17% -12.17% 20.86% -1.85% -
ROE 0.60% 2.35% 0.27% 0.34% -0.42% 10.11% -1.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 24.88 22.27 29.42 20.73 5.64 68.42 127.68 -23.84%
EPS 0.68 3.90 0.44 0.56 -0.68 14.26 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.62 1.63 1.62 1.41 1.38 3.83%
Adjusted Per Share Value based on latest NOSH - 58,181
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.74 2.46 3.20 2.31 0.62 7.57 14.14 -23.91%
EPS 0.11 0.43 0.05 0.06 -0.07 1.58 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.1832 0.1764 0.182 0.1768 0.156 0.1529 3.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.47 0.59 1.01 1.82 0.46 0.30 0.65 -
P/RPS 1.89 2.65 3.43 8.78 8.15 0.44 0.51 24.38%
P/EPS 45.40 15.13 229.55 325.00 -67.65 2.10 -27.54 -
EY 2.20 6.61 0.44 0.31 -1.48 47.53 -3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.62 1.12 0.28 0.21 0.47 -8.82%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 19/08/09 12/08/08 22/08/07 02/08/06 25/08/05 18/08/04 -
Price 0.45 0.52 0.76 1.47 0.74 0.44 0.66 -
P/RPS 1.81 2.34 2.58 7.09 13.12 0.64 0.52 23.09%
P/EPS 43.47 13.33 172.73 262.50 -108.82 3.09 -27.97 -
EY 2.30 7.50 0.58 0.38 -0.92 32.41 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.47 0.90 0.46 0.31 0.48 -9.70%

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