[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -91.34%
YoY- 106.15%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Revenue 28,172 77,333 88,321 66,022 57,341 49,005 72,477 -17.21%
PBT 6,277 -2,293 354 457 -3,118 -18,800 3,929 9.81%
Tax 414 66 -109 -338 3,118 18,800 -45 -
NP 6,692 -2,226 245 118 0 0 3,884 11.48%
-
NP to SH 6,673 -2,226 245 118 -1,930 -18,133 3,884 11.42%
-
Tax Rate -6.60% - 30.79% 73.96% - - 1.15% -
Total Cost 21,480 79,559 88,076 65,904 57,341 49,005 68,593 -20.71%
-
Net Worth 101,068 82,894 88,319 90,779 88,455 30,524 51,741 14.32%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Net Worth 101,068 82,894 88,319 90,779 88,455 30,524 51,741 14.32%
NOSH 60,519 60,507 61,333 59,332 60,585 30,222 33,598 12.48%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
NP Margin 23.75% -2.88% 0.28% 0.18% 0.00% 0.00% 5.36% -
ROE 6.60% -2.69% 0.28% 0.13% -2.18% -59.41% 7.51% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
RPS 46.55 127.81 144.00 111.27 94.64 162.15 215.72 -26.39%
EPS 11.03 -3.68 0.40 0.20 -3.19 -60.00 11.56 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.37 1.44 1.53 1.46 1.01 1.54 1.63%
Adjusted Per Share Value based on latest NOSH - 60,202
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
RPS 5.15 14.14 16.15 12.07 10.48 8.96 13.25 -17.21%
EPS 1.22 -0.41 0.04 0.02 -0.35 -3.32 0.71 11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1516 0.1615 0.166 0.1617 0.0558 0.0946 14.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - 29/09/00 -
Price 0.45 0.65 0.71 0.66 0.82 0.00 1.04 -
P/RPS 0.97 0.51 0.49 0.59 0.87 0.00 0.48 15.09%
P/EPS 4.08 -17.66 177.50 330.00 -25.73 0.00 9.00 -14.62%
EY 24.50 -5.66 0.56 0.30 -3.89 0.00 11.12 17.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.47 0.49 0.43 0.56 0.00 0.68 -16.85%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Date 25/11/05 25/11/04 20/11/03 27/11/02 28/11/01 30/11/99 19/12/00 -
Price 0.38 0.52 0.80 0.69 0.94 0.00 0.93 -
P/RPS 0.82 0.41 0.56 0.62 0.99 0.00 0.43 13.77%
P/EPS 3.45 -14.13 200.00 345.00 -29.50 0.00 8.04 -15.55%
EY 29.02 -7.08 0.50 0.29 -3.39 0.00 12.43 18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.38 0.56 0.45 0.64 0.00 0.60 -17.44%

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