[THRIVEN] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3581.2%
YoY- -88.03%
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,222 77,496 86,428 67,552 56,655 70,155 50,885 0.88%
PBT 1,305 -7,024 -3,048 -3,756 -3,272 3,285 -9,508 -
Tax 680 41 -298 -375 3,272 339 9,508 2.84%
NP 1,985 -6,983 -3,346 -4,131 0 3,624 0 -100.00%
-
NP to SH 1,966 -6,983 -3,346 -4,131 -2,197 3,624 -9,458 -
-
Tax Rate -52.11% - - - - -10.32% - -
Total Cost 20,237 84,479 89,774 71,683 56,655 66,531 50,885 0.98%
-
Net Worth 98,487 81,025 84,115 86,551 91,995 62,504 35,085 -1.09%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 98,487 81,025 84,115 86,551 91,995 62,504 35,085 -1.09%
NOSH 60,421 60,466 60,514 60,525 60,523 40,325 30,246 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.93% -9.01% -3.87% -6.12% 0.00% 5.17% 0.00% -
ROE 2.00% -8.62% -3.98% -4.77% -2.39% 5.80% -26.96% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 36.78 128.16 142.82 111.61 93.61 173.97 168.24 1.62%
EPS 3.25 -11.54 -5.53 -6.83 -3.63 8.82 -30.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.34 1.39 1.43 1.52 1.55 1.16 -0.36%
Adjusted Per Share Value based on latest NOSH - 60,500
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.06 14.17 15.80 12.35 10.36 12.83 9.30 0.88%
EPS 0.36 -1.28 -0.61 -0.76 -0.40 0.66 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.1481 0.1538 0.1582 0.1682 0.1143 0.0641 -1.09%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.31 0.55 0.87 0.70 0.94 0.93 0.00 -
P/RPS 0.84 0.43 0.61 0.63 1.00 0.53 0.00 -100.00%
P/EPS 9.53 -4.76 -15.73 -10.26 -25.90 10.35 0.00 -100.00%
EY 10.50 -21.00 -6.36 -9.75 -3.86 9.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.41 0.63 0.49 0.62 0.60 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 26/02/04 27/02/03 27/02/02 27/02/01 31/03/00 -
Price 0.35 0.46 1.06 0.65 0.88 0.81 3.84 -
P/RPS 0.95 0.36 0.74 0.58 0.94 0.47 2.28 0.93%
P/EPS 10.76 -3.98 -19.17 -9.52 -24.24 9.01 -12.28 -
EY 9.30 -25.11 -5.22 -10.50 -4.13 11.09 -8.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.34 0.76 0.45 0.58 0.52 3.31 2.97%

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