[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.75%
YoY- 3288.31%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,940 13,549 14,149 14,494 14,868 13,580 6,177 -7.21%
PBT -4,969 -358 1,473 5,584 -124 746 233 -
Tax -596 519 -794 -550 353 -9 226 -
NP -5,565 161 678 5,033 229 737 460 -
-
NP to SH -5,029 -156 350 3,996 -125 108 329 -
-
Tax Rate - - 53.90% 9.85% - 1.21% -97.00% -
Total Cost 9,505 13,388 13,470 9,461 14,638 12,842 5,717 8.83%
-
Net Worth 108,684 110,700 91,967 102,321 95,174 101,561 98,598 1.63%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 108,684 110,700 91,967 102,321 95,174 101,561 98,598 1.63%
NOSH 91,331 90,000 91,967 60,545 58,749 62,307 60,490 7.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -141.25% 1.19% 4.80% 34.73% 1.54% 5.43% 7.45% -
ROE -4.63% -0.14% 0.38% 3.91% -0.13% 0.11% 0.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.31 15.05 15.39 23.94 25.31 21.80 10.21 -13.37%
EPS -5.51 -0.17 0.39 6.60 -0.21 0.17 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.23 1.00 1.69 1.62 1.63 1.63 -5.10%
Adjusted Per Share Value based on latest NOSH - 60,465
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.72 2.48 2.59 2.65 2.72 2.48 1.13 -7.23%
EPS -0.92 -0.03 0.06 0.73 -0.02 0.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2024 0.1681 0.1871 0.174 0.1857 0.1803 1.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.47 0.38 0.44 0.60 0.52 1.64 0.49 -
P/RPS 10.89 2.52 2.86 2.51 2.05 7.52 4.80 14.61%
P/EPS -8.54 -219.23 115.40 9.09 -243.75 946.15 90.00 -
EY -11.72 -0.46 0.87 11.00 -0.41 0.11 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.44 0.36 0.32 1.01 0.30 4.46%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 17/11/11 11/11/10 11/11/09 11/11/08 07/11/07 08/11/06 -
Price 0.45 0.45 0.49 0.57 0.60 1.40 0.50 -
P/RPS 10.43 2.99 3.18 2.38 2.37 6.42 4.90 13.40%
P/EPS -8.17 -259.62 128.51 8.64 -281.25 807.69 91.84 -
EY -12.24 -0.39 0.78 11.58 -0.36 0.12 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.49 0.34 0.37 0.86 0.31 3.44%

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