[THRIVEN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 114.73%
YoY- 214.8%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,969 56,810 44,680 47,143 42,968 17,850 12,043 33.06%
PBT -16,589 3,215 9,008 11,779 4,223 1,623 811 -
Tax -111 -2,839 -3,421 -2,899 -1,099 -706 -788 -27.84%
NP -16,700 376 5,587 8,880 3,124 917 23 -
-
NP to SH -10,145 3,508 9,866 8,506 2,702 426 -116 110.54%
-
Tax Rate - 88.30% 37.98% 24.61% 26.02% 43.50% 97.16% -
Total Cost 83,669 56,434 39,093 38,263 39,844 16,933 12,020 38.13%
-
Net Worth 154,446 165,747 95,981 127,704 115,017 111,485 112,119 5.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 2,280 - - - -
Div Payout % - - - 26.81% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 154,446 165,747 95,981 127,704 115,017 111,485 112,119 5.47%
NOSH 376,699 376,699 228,527 228,042 91,283 90,638 91,153 26.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -24.94% 0.66% 12.50% 18.84% 7.27% 5.14% 0.19% -
ROE -6.57% 2.12% 10.28% 6.66% 2.35% 0.38% -0.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.78 15.08 19.55 20.67 47.07 19.69 13.21 5.07%
EPS -2.69 0.97 2.88 3.73 2.96 0.47 -0.13 65.61%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.42 0.56 1.26 1.23 1.23 -16.71%
Adjusted Per Share Value based on latest NOSH - 228,719
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.24 10.39 8.17 8.62 7.86 3.26 2.20 33.08%
EPS -1.85 0.64 1.80 1.56 0.49 0.08 -0.02 112.51%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.2824 0.303 0.1755 0.2335 0.2103 0.2038 0.205 5.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.17 0.395 0.39 0.45 0.40 0.41 0.49 -
P/RPS 0.96 2.62 1.99 2.18 0.85 2.08 3.71 -20.15%
P/EPS -6.31 42.42 9.03 12.06 13.51 87.23 -385.05 -49.56%
EY -15.84 2.36 11.07 8.29 7.40 1.15 -0.26 98.24%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.41 0.90 0.93 0.80 0.32 0.33 0.40 0.41%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 16/02/15 19/02/14 19/02/13 21/02/12 23/02/11 -
Price 0.21 0.34 0.42 0.44 0.43 0.42 0.475 -
P/RPS 1.18 2.25 2.15 2.13 0.91 2.13 3.60 -16.95%
P/EPS -7.80 36.51 9.73 11.80 14.53 89.36 -373.26 -47.48%
EY -12.82 2.74 10.28 8.48 6.88 1.12 -0.27 90.18%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.51 0.77 1.00 0.79 0.34 0.34 0.39 4.56%

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