[THRIVEN] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -1282.76%
YoY- -137.2%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 21,220 5,916 2,548 4,128 19,560 7,376 7,860 17.99%
PBT -8,880 -6,104 -2,404 -1,056 6,532 -584 -2,388 24.45%
Tax -600 -1,288 -760 -632 -808 136 176 -
NP -9,480 -7,392 -3,164 -1,688 5,724 -448 -2,212 27.43%
-
NP to SH -9,040 -6,676 -2,964 -1,604 4,312 -736 -2,096 27.56%
-
Tax Rate - - - - 12.37% - - -
Total Cost 30,700 13,308 5,712 5,816 13,836 7,824 10,072 20.40%
-
Net Worth 125,555 113,090 111,607 111,186 60,483 100,586 96,970 4.39%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 125,555 113,090 111,607 111,186 60,483 100,586 96,970 4.39%
NOSH 228,282 91,202 91,481 91,136 60,483 61,333 60,229 24.85%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -44.67% -124.95% -124.18% -40.89% 29.26% -6.07% -28.14% -
ROE -7.20% -5.90% -2.66% -1.44% 7.13% -0.73% -2.16% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.30 6.49 2.79 4.53 32.34 12.03 13.05 -5.48%
EPS -3.96 -7.32 -3.24 -1.76 4.72 -1.20 -3.48 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.24 1.22 1.22 1.00 1.64 1.61 -16.38%
Adjusted Per Share Value based on latest NOSH - 91,136
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.88 1.08 0.47 0.75 3.58 1.35 1.44 17.95%
EPS -1.65 -1.22 -0.54 -0.29 0.79 -0.13 -0.38 27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2296 0.2068 0.2041 0.2033 0.1106 0.1839 0.1773 4.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.405 0.465 0.41 0.425 0.55 0.29 0.78 -
P/RPS 4.36 7.17 14.72 9.38 1.70 2.41 5.98 -5.12%
P/EPS -10.23 -6.35 -12.65 -24.15 7.71 -24.17 -22.41 -12.24%
EY -9.78 -15.74 -7.90 -4.14 12.96 -4.14 -4.46 13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.38 0.34 0.35 0.55 0.18 0.48 7.47%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 19/05/14 20/05/13 24/05/12 13/05/11 18/05/10 26/05/09 21/05/08 -
Price 0.46 0.58 0.63 0.49 0.48 0.49 1.00 -
P/RPS 4.95 8.94 22.62 10.82 1.48 4.07 7.66 -7.01%
P/EPS -11.62 -7.92 -19.44 -27.84 6.73 -40.83 -28.74 -14.00%
EY -8.61 -12.62 -5.14 -3.59 14.85 -2.45 -3.48 16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.47 0.52 0.40 0.48 0.30 0.62 5.18%

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