[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 185.93%
YoY- 178.76%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 58,020 35,981 25,126 37,718 3,940 13,549 14,149 26.48%
PBT -9,317 750 14,957 6,697 -4,969 -358 1,473 -
Tax -58 -1,697 -936 -1,132 -596 519 -794 -35.31%
NP -9,376 -946 14,021 5,565 -5,565 161 678 -
-
NP to SH -7,310 2,128 14,092 3,961 -5,029 -156 350 -
-
Tax Rate - 226.27% 6.26% 16.90% - - 53.90% -
Total Cost 67,396 36,927 11,105 32,153 9,505 13,388 13,470 30.74%
-
Net Worth 161,980 160,725 141,528 127,752 108,684 110,700 91,967 9.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,320 - - - -
Div Payout % - - - 33.33% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 161,980 160,725 141,528 127,752 108,684 110,700 91,967 9.88%
NOSH 376,699 376,699 228,272 99,033 91,331 90,000 91,967 26.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -16.16% -2.63% 55.80% 14.75% -141.25% 1.19% 4.80% -
ROE -4.51% 1.32% 9.96% 3.10% -4.63% -0.14% 0.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.40 14.33 11.01 38.09 4.31 15.05 15.39 0.01%
EPS -1.95 0.91 6.17 4.00 -5.51 -0.17 0.39 -
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.43 0.64 0.62 1.29 1.19 1.23 1.00 -13.11%
Adjusted Per Share Value based on latest NOSH - 87,933
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.61 6.58 4.59 6.90 0.72 2.48 2.59 26.46%
EPS -1.34 0.39 2.58 0.72 -0.92 -0.03 0.06 -
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.2962 0.2939 0.2588 0.2336 0.1987 0.2024 0.1681 9.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.21 0.575 0.45 1.18 0.47 0.38 0.44 -
P/RPS 1.36 4.01 4.09 3.10 10.89 2.52 2.86 -11.64%
P/EPS -10.82 67.86 7.29 29.50 -8.54 -219.23 115.40 -
EY -9.24 1.47 13.72 3.39 -11.72 -0.46 0.87 -
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 0.49 0.90 0.73 0.91 0.39 0.31 0.44 1.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 16/11/15 21/11/14 18/11/13 19/11/12 17/11/11 11/11/10 -
Price 0.18 0.45 0.44 1.26 0.45 0.45 0.49 -
P/RPS 1.17 3.14 4.00 3.31 10.43 2.99 3.18 -15.33%
P/EPS -9.27 53.11 7.13 31.50 -8.17 -259.62 128.51 -
EY -10.78 1.88 14.03 3.17 -12.24 -0.39 0.78 -
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.71 0.98 0.38 0.37 0.49 -2.53%

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