[THRIVEN] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.22%
YoY- -38.16%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 16,168 3,312 70,416 80,172 75,608 56,588 50,152 -17.18%
PBT 1,744 -556 23,584 -2,712 -1,764 4 -540 -
Tax 44 40 4 76 -144 -4 924 -39.78%
NP 1,788 -516 23,588 -2,636 -1,908 0 384 29.20%
-
NP to SH 940 -512 23,588 -2,636 -1,908 -72 384 16.08%
-
Tax Rate -2.52% - -0.02% - - 100.00% - -
Total Cost 14,380 3,828 46,828 82,808 77,516 56,588 49,768 -18.68%
-
Net Worth 99,423 99,352 87,094 83,433 85,739 91,200 89,400 1.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 99,423 99,352 87,094 83,433 85,739 91,200 89,400 1.78%
NOSH 60,256 60,952 60,482 60,458 60,379 60,000 60,000 0.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.06% -15.58% 33.50% -3.29% -2.52% 0.00% 0.77% -
ROE 0.95% -0.52% 27.08% -3.16% -2.23% -0.08% 0.43% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.83 5.43 116.42 132.61 125.22 94.31 83.59 -17.24%
EPS 1.56 -0.84 39.00 -4.36 -3.16 -0.12 0.64 16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.44 1.38 1.42 1.52 1.49 1.71%
Adjusted Per Share Value based on latest NOSH - 60,458
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.96 0.61 12.87 14.66 13.82 10.35 9.17 -17.16%
EPS 0.17 -0.09 4.31 -0.48 -0.35 -0.01 0.07 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1816 0.1592 0.1525 0.1568 0.1667 0.1635 1.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.94 0.32 0.33 0.94 0.54 0.90 0.80 -
P/RPS 3.50 5.89 0.28 0.71 0.43 0.95 0.96 24.04%
P/EPS 60.26 -38.10 0.85 -21.56 -17.09 -750.00 125.00 -11.44%
EY 1.66 -2.63 118.18 -4.64 -5.85 -0.13 0.80 12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.20 0.23 0.68 0.38 0.59 0.54 0.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 25/05/06 16/05/05 20/05/04 29/05/03 24/05/02 29/05/01 -
Price 1.03 0.45 0.34 0.63 0.66 0.89 0.70 -
P/RPS 3.84 8.28 0.29 0.48 0.53 0.94 0.84 28.81%
P/EPS 66.03 -53.57 0.87 -14.45 -20.89 -741.67 109.38 -8.06%
EY 1.51 -1.87 114.71 -6.92 -4.79 -0.13 0.91 8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.28 0.24 0.46 0.46 0.59 0.47 4.72%

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