[THRIVEN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 61.75%
YoY- 360.34%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 131,692 126,024 296,880 215,592 52,380 70,258 17,580 39.83%
PBT 6,212 -9,616 48,714 29,814 -10,416 -4,172 -9,494 -
Tax -3,974 -3,670 -11,692 -7,598 -1,150 98 -876 28.63%
NP 2,238 -13,286 37,022 22,216 -11,566 -4,074 -10,370 -
-
NP to SH -1,584 -13,420 34,464 21,124 -8,114 -2,636 -7,412 -22.65%
-
Tax Rate 63.97% - 24.00% 25.48% - - - -
Total Cost 129,454 139,310 259,858 193,376 63,946 74,332 27,950 29.07%
-
Net Worth 180,491 196,899 207,838 169,514 150,679 165,747 142,236 4.04%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 180,491 196,899 207,838 169,514 150,679 165,747 142,236 4.04%
NOSH 546,944 546,942 546,942 376,699 376,699 376,699 251,132 13.83%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.70% -10.54% 12.47% 10.30% -22.08% -5.80% -58.99% -
ROE -0.88% -6.82% 16.58% 12.46% -5.38% -1.59% -5.21% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 24.08 23.04 54.28 57.23 13.90 18.65 7.66 21.01%
EPS -0.28 -2.46 6.48 5.60 -2.16 -0.70 -2.96 -32.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.38 0.45 0.40 0.44 0.62 -9.96%
Adjusted Per Share Value based on latest NOSH - 376,699
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 24.08 23.04 54.28 39.42 9.58 12.85 3.21 39.87%
EPS -0.29 -2.45 6.30 3.86 -1.48 -0.48 -1.36 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.38 0.3099 0.2755 0.303 0.2601 4.04%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.185 0.21 0.225 0.405 0.255 0.195 0.91 -
P/RPS 0.77 0.91 0.41 0.71 1.83 1.05 11.88 -36.59%
P/EPS -63.88 -8.56 3.57 7.22 -11.84 -27.87 -28.17 14.60%
EY -1.57 -11.68 28.01 13.85 -8.45 -3.59 -3.55 -12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.59 0.90 0.64 0.44 1.47 -14.84%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 28/08/20 23/08/19 24/08/18 30/08/17 26/08/16 21/08/15 -
Price 0.165 0.205 0.205 0.43 0.245 0.22 0.635 -
P/RPS 0.69 0.89 0.38 0.75 1.76 1.18 8.29 -33.89%
P/EPS -56.97 -8.35 3.25 7.67 -11.37 -31.44 -19.65 19.39%
EY -1.76 -11.97 30.74 13.04 -8.79 -3.18 -5.09 -16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.54 0.96 0.61 0.50 1.02 -11.19%

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