[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -68.42%
YoY- -67.21%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 14,149 14,494 14,868 13,580 6,177 28,172 77,333 -24.64%
PBT 1,473 5,584 -124 746 233 6,277 -2,293 -
Tax -794 -550 353 -9 226 414 66 -
NP 678 5,033 229 737 460 6,692 -2,226 -
-
NP to SH 350 3,996 -125 108 329 6,673 -2,226 -
-
Tax Rate 53.90% 9.85% - 1.21% -97.00% -6.60% - -
Total Cost 13,470 9,461 14,638 12,842 5,717 21,480 79,559 -25.61%
-
Net Worth 91,967 102,321 95,174 101,561 98,598 101,068 82,894 1.74%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 91,967 102,321 95,174 101,561 98,598 101,068 82,894 1.74%
NOSH 91,967 60,545 58,749 62,307 60,490 60,519 60,507 7.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.80% 34.73% 1.54% 5.43% 7.45% 23.75% -2.88% -
ROE 0.38% 3.91% -0.13% 0.11% 0.33% 6.60% -2.69% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.39 23.94 25.31 21.80 10.21 46.55 127.81 -29.71%
EPS 0.39 6.60 -0.21 0.17 0.55 11.03 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.69 1.62 1.63 1.63 1.67 1.37 -5.10%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.59 2.65 2.72 2.48 1.13 5.15 14.14 -24.63%
EPS 0.06 0.73 -0.02 0.02 0.06 1.22 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1871 0.174 0.1857 0.1803 0.1848 0.1516 1.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.44 0.60 0.52 1.64 0.49 0.45 0.65 -
P/RPS 2.86 2.51 2.05 7.52 4.80 0.97 0.51 33.27%
P/EPS 115.40 9.09 -243.75 946.15 90.00 4.08 -17.66 -
EY 0.87 11.00 -0.41 0.11 1.11 24.50 -5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.32 1.01 0.30 0.27 0.47 -1.09%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 11/11/09 11/11/08 07/11/07 08/11/06 25/11/05 25/11/04 -
Price 0.49 0.57 0.60 1.40 0.50 0.38 0.52 -
P/RPS 3.18 2.38 2.37 6.42 4.90 0.82 0.41 40.67%
P/EPS 128.51 8.64 -281.25 807.69 91.84 3.45 -14.13 -
EY 0.78 11.58 -0.36 0.12 1.09 29.02 -7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.37 0.86 0.31 0.23 0.38 4.32%

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