[THRIVEN] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -138.52%
YoY- 88.2%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 127,002 26,566 131,692 126,024 296,880 215,592 52,380 15.89%
PBT -46,274 -14,830 6,212 -9,616 48,714 29,814 -10,416 28.20%
Tax -2,576 -326 -3,974 -3,670 -11,692 -7,598 -1,150 14.37%
NP -48,850 -15,156 2,238 -13,286 37,022 22,216 -11,566 27.12%
-
NP to SH -50,108 -14,878 -1,584 -13,420 34,464 21,124 -8,114 35.43%
-
Tax Rate - - 63.97% - 24.00% 25.48% - -
Total Cost 175,852 41,722 129,454 139,310 259,858 193,376 63,946 18.35%
-
Net Worth 131,266 158,613 180,491 196,899 207,838 169,514 150,679 -2.27%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 131,266 158,613 180,491 196,899 207,838 169,514 150,679 -2.27%
NOSH 546,944 546,944 546,944 546,942 546,942 376,699 376,699 6.40%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -38.46% -57.05% 1.70% -10.54% 12.47% 10.30% -22.08% -
ROE -38.17% -9.38% -0.88% -6.82% 16.58% 12.46% -5.38% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.22 4.86 24.08 23.04 54.28 57.23 13.90 8.92%
EPS -9.16 -2.72 -0.28 -2.46 6.48 5.60 -2.16 27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.33 0.36 0.38 0.45 0.40 -8.15%
Adjusted Per Share Value based on latest NOSH - 546,944
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.22 4.86 24.08 23.04 54.28 39.42 9.58 15.89%
EPS -9.16 -2.72 -0.29 -2.45 6.30 3.86 -1.48 35.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.33 0.36 0.38 0.3099 0.2755 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.11 0.135 0.185 0.21 0.225 0.405 0.255 -
P/RPS 0.47 2.78 0.77 0.91 0.41 0.71 1.83 -20.26%
P/EPS -1.20 -4.96 -63.88 -8.56 3.57 7.22 -11.84 -31.70%
EY -83.29 -20.15 -1.57 -11.68 28.01 13.85 -8.45 46.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.56 0.58 0.59 0.90 0.64 -5.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 20/08/21 28/08/20 23/08/19 24/08/18 30/08/17 -
Price 0.105 0.135 0.165 0.205 0.205 0.43 0.245 -
P/RPS 0.45 2.78 0.69 0.89 0.38 0.75 1.76 -20.32%
P/EPS -1.15 -4.96 -56.97 -8.35 3.25 7.67 -11.37 -31.72%
EY -87.25 -20.15 -1.76 -11.97 30.74 13.04 -8.79 46.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.50 0.57 0.54 0.96 0.61 -5.29%

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