[THRIVEN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -153.44%
YoY- -219.93%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 8,790 10,913 8,481 2,275 7,947 7,497 6,720 4.57%
PBT -4,747 -4,279 -1,700 -1,812 -85 976 1,515 -
Tax -438 -152 -404 -355 -337 -398 78 -
NP -5,185 -4,431 -2,104 -2,167 -422 578 1,593 -
-
NP to SH -3,706 -4,056 -2,305 -1,878 -587 312 1,177 -
-
Tax Rate - - - - - 40.78% -5.15% -
Total Cost 13,975 15,344 10,585 4,442 8,369 6,919 5,127 18.18%
-
Net Worth 142,236 125,325 95,273 110,309 111,896 104,273 100,195 6.01%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 768 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 142,236 125,325 95,273 110,309 111,896 104,273 100,195 6.01%
NOSH 251,132 227,865 76,833 91,165 91,718 60,273 60,358 26.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -58.99% -40.60% -24.81% -95.25% -5.31% 7.71% 23.71% -
ROE -2.61% -3.24% -2.42% -1.70% -0.52% 0.30% 1.17% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.83 4.79 11.04 2.50 8.66 12.44 11.13 -16.28%
EPS -1.48 -1.78 -3.00 -2.06 -0.64 0.34 1.95 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.55 1.24 1.21 1.22 1.73 1.66 -15.13%
Adjusted Per Share Value based on latest NOSH - 90,960
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.61 2.00 1.55 0.42 1.45 1.37 1.23 4.58%
EPS -0.68 -0.74 -0.42 -0.34 -0.11 0.06 0.22 -
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.2601 0.2291 0.1742 0.2017 0.2046 0.1906 0.1832 6.01%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.91 0.455 0.59 0.58 0.485 0.47 0.59 -
P/RPS 23.75 9.50 5.35 23.24 5.60 3.78 5.30 28.38%
P/EPS -56.33 -25.56 -19.67 -28.16 -75.78 90.80 30.26 -
EY -1.78 -3.91 -5.08 -3.55 -1.32 1.10 3.31 -
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.83 0.48 0.48 0.40 0.27 0.36 26.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 19/08/14 19/08/13 23/08/12 18/08/11 17/08/10 19/08/09 -
Price 0.635 0.475 1.24 0.57 0.45 0.45 0.52 -
P/RPS 16.57 9.92 11.23 22.84 5.19 3.62 4.67 23.48%
P/EPS -39.31 -26.69 -41.33 -27.67 -70.31 86.93 26.67 -
EY -2.54 -3.75 -2.42 -3.61 -1.42 1.15 3.75 -
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.86 1.00 0.47 0.37 0.26 0.31 21.94%

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