[THRIVEN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8.8%
YoY- 283.59%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 19,560 7,376 7,860 16,168 3,312 70,416 80,172 -20.94%
PBT 6,532 -584 -2,388 1,744 -556 23,584 -2,712 -
Tax -808 136 176 44 40 4 76 -
NP 5,724 -448 -2,212 1,788 -516 23,588 -2,636 -
-
NP to SH 4,312 -736 -2,096 940 -512 23,588 -2,636 -
-
Tax Rate 12.37% - - -2.52% - -0.02% - -
Total Cost 13,836 7,824 10,072 14,380 3,828 46,828 82,808 -25.77%
-
Net Worth 60,483 100,586 96,970 99,423 99,352 87,094 83,433 -5.21%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 60,483 100,586 96,970 99,423 99,352 87,094 83,433 -5.21%
NOSH 60,483 61,333 60,229 60,256 60,952 60,482 60,458 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 29.26% -6.07% -28.14% 11.06% -15.58% 33.50% -3.29% -
ROE 7.13% -0.73% -2.16% 0.95% -0.52% 27.08% -3.16% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 32.34 12.03 13.05 26.83 5.43 116.42 132.61 -20.94%
EPS 4.72 -1.20 -3.48 1.56 -0.84 39.00 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.64 1.61 1.65 1.63 1.44 1.38 -5.22%
Adjusted Per Share Value based on latest NOSH - 60,256
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.58 1.35 1.44 2.96 0.61 12.87 14.66 -20.93%
EPS 0.79 -0.13 -0.38 0.17 -0.09 4.31 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.1839 0.1773 0.1818 0.1816 0.1592 0.1525 -5.21%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.55 0.29 0.78 0.94 0.32 0.33 0.94 -
P/RPS 1.70 2.41 5.98 3.50 5.89 0.28 0.71 15.65%
P/EPS 7.71 -24.17 -22.41 60.26 -38.10 0.85 -21.56 -
EY 12.96 -4.14 -4.46 1.66 -2.63 118.18 -4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.18 0.48 0.57 0.20 0.23 0.68 -3.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 26/05/09 21/05/08 24/05/07 25/05/06 16/05/05 20/05/04 -
Price 0.48 0.49 1.00 1.03 0.45 0.34 0.63 -
P/RPS 1.48 4.07 7.66 3.84 8.28 0.29 0.48 20.63%
P/EPS 6.73 -40.83 -28.74 66.03 -53.57 0.87 -14.45 -
EY 14.85 -2.45 -3.48 1.51 -1.87 114.71 -6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.30 0.62 0.62 0.28 0.24 0.46 0.71%

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