[THRIVEN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -151.11%
YoY- 64.89%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,548 4,128 19,560 7,376 7,860 16,168 3,312 -4.27%
PBT -2,404 -1,056 6,532 -584 -2,388 1,744 -556 27.60%
Tax -760 -632 -808 136 176 44 40 -
NP -3,164 -1,688 5,724 -448 -2,212 1,788 -516 35.25%
-
NP to SH -2,964 -1,604 4,312 -736 -2,096 940 -512 33.96%
-
Tax Rate - - 12.37% - - -2.52% - -
Total Cost 5,712 5,816 13,836 7,824 10,072 14,380 3,828 6.89%
-
Net Worth 111,607 111,186 60,483 100,586 96,970 99,423 99,352 1.95%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 111,607 111,186 60,483 100,586 96,970 99,423 99,352 1.95%
NOSH 91,481 91,136 60,483 61,333 60,229 60,256 60,952 6.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -124.18% -40.89% 29.26% -6.07% -28.14% 11.06% -15.58% -
ROE -2.66% -1.44% 7.13% -0.73% -2.16% 0.95% -0.52% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.79 4.53 32.34 12.03 13.05 26.83 5.43 -10.49%
EPS -3.24 -1.76 4.72 -1.20 -3.48 1.56 -0.84 25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.00 1.64 1.61 1.65 1.63 -4.70%
Adjusted Per Share Value based on latest NOSH - 61,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.47 0.75 3.58 1.35 1.44 2.96 0.61 -4.24%
EPS -0.54 -0.29 0.79 -0.13 -0.38 0.17 -0.09 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2041 0.2033 0.1106 0.1839 0.1773 0.1818 0.1816 1.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.425 0.55 0.29 0.78 0.94 0.32 -
P/RPS 14.72 9.38 1.70 2.41 5.98 3.50 5.89 16.47%
P/EPS -12.65 -24.15 7.71 -24.17 -22.41 60.26 -38.10 -16.77%
EY -7.90 -4.14 12.96 -4.14 -4.46 1.66 -2.63 20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.55 0.18 0.48 0.57 0.20 9.23%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 13/05/11 18/05/10 26/05/09 21/05/08 24/05/07 25/05/06 -
Price 0.63 0.49 0.48 0.49 1.00 1.03 0.45 -
P/RPS 22.62 10.82 1.48 4.07 7.66 3.84 8.28 18.21%
P/EPS -19.44 -27.84 6.73 -40.83 -28.74 66.03 -53.57 -15.53%
EY -5.14 -3.59 14.85 -2.45 -3.48 1.51 -1.87 18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.48 0.30 0.62 0.62 0.28 10.85%

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