[THRIVEN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -71.06%
YoY- -73.49%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 8,481 2,275 7,947 7,497 6,720 8,760 6,329 4.99%
PBT -1,700 -1,812 -85 976 1,515 182 440 -
Tax -404 -355 -337 -398 78 241 14 -
NP -2,104 -2,167 -422 578 1,593 423 454 -
-
NP to SH -2,305 -1,878 -587 312 1,177 131 171 -
-
Tax Rate - - - 40.78% -5.15% -132.42% -3.18% -
Total Cost 10,585 4,442 8,369 6,919 5,127 8,337 5,875 10.29%
-
Net Worth 95,273 110,309 111,896 104,273 100,195 96,463 99,546 -0.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 768 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 95,273 110,309 111,896 104,273 100,195 96,463 99,546 -0.72%
NOSH 76,833 91,165 91,718 60,273 60,358 59,545 61,071 3.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -24.81% -95.25% -5.31% 7.71% 23.71% 4.83% 7.17% -
ROE -2.42% -1.70% -0.52% 0.30% 1.17% 0.14% 0.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.04 2.50 8.66 12.44 11.13 14.71 10.36 1.06%
EPS -3.00 -2.06 -0.64 0.34 1.95 0.22 0.28 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.22 1.73 1.66 1.62 1.63 -4.45%
Adjusted Per Share Value based on latest NOSH - 60,619
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.55 0.42 1.45 1.37 1.23 1.60 1.16 4.94%
EPS -0.42 -0.34 -0.11 0.06 0.22 0.02 0.03 -
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.2017 0.2046 0.1906 0.1832 0.1764 0.182 -0.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.59 0.58 0.485 0.47 0.59 1.01 1.82 -
P/RPS 5.35 23.24 5.60 3.78 5.30 6.87 17.56 -17.95%
P/EPS -19.67 -28.16 -75.78 90.80 30.26 459.09 650.00 -
EY -5.08 -3.55 -1.32 1.10 3.31 0.22 0.15 -
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.40 0.27 0.36 0.62 1.12 -13.15%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 23/08/12 18/08/11 17/08/10 19/08/09 12/08/08 22/08/07 -
Price 1.24 0.57 0.45 0.45 0.52 0.76 1.47 -
P/RPS 11.23 22.84 5.19 3.62 4.67 5.17 14.18 -3.80%
P/EPS -41.33 -27.67 -70.31 86.93 26.67 345.45 525.00 -
EY -2.42 -3.61 -1.42 1.15 3.75 0.29 0.19 -
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.47 0.37 0.26 0.31 0.47 0.90 1.76%

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