[THRIVEN] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 4.35%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 148,440 107,796 26,190 35,129 8,790 10,913 8,481 61.09%
PBT 24,357 14,907 -5,208 -2,086 -4,747 -4,279 -1,700 -
Tax -5,846 -3,799 -575 49 -438 -152 -404 56.07%
NP 18,511 11,108 -5,783 -2,037 -5,185 -4,431 -2,104 -
-
NP to SH 17,232 10,562 -4,057 -1,318 -3,706 -4,056 -2,305 -
-
Tax Rate 24.00% 25.48% - - - - - -
Total Cost 129,929 96,688 31,973 37,166 13,975 15,344 10,585 51.85%
-
Net Worth 207,838 169,514 150,679 165,747 142,236 125,325 95,273 13.87%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 768 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 207,838 169,514 150,679 165,747 142,236 125,325 95,273 13.87%
NOSH 546,942 376,699 376,699 376,699 251,132 227,865 76,833 38.67%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.47% 10.30% -22.08% -5.80% -58.99% -40.60% -24.81% -
ROE 8.29% 6.23% -2.69% -0.80% -2.61% -3.24% -2.42% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.14 28.62 6.95 9.33 3.83 4.79 11.04 16.16%
EPS 3.24 2.80 -1.08 -0.35 -1.48 -1.78 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.38 0.45 0.40 0.44 0.62 0.55 1.24 -17.88%
Adjusted Per Share Value based on latest NOSH - 376,699
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.14 19.71 4.79 6.42 1.61 2.00 1.55 61.10%
EPS 3.15 1.93 -0.74 -0.24 -0.68 -0.74 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.38 0.3099 0.2755 0.303 0.2601 0.2291 0.1742 13.87%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.225 0.405 0.255 0.195 0.91 0.455 0.59 -
P/RPS 0.83 1.42 3.67 2.09 23.75 9.50 5.35 -26.68%
P/EPS 7.14 14.44 -23.68 -55.73 -56.33 -25.56 -19.67 -
EY 14.00 6.92 -4.22 -1.79 -1.78 -3.91 -5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 0.59 0.90 0.64 0.44 1.47 0.83 0.48 3.49%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 24/08/18 30/08/17 26/08/16 21/08/15 19/08/14 19/08/13 -
Price 0.205 0.43 0.245 0.22 0.635 0.475 1.24 -
P/RPS 0.76 1.50 3.52 2.36 16.57 9.92 11.23 -36.14%
P/EPS 6.51 15.34 -22.75 -62.88 -39.31 -26.69 -41.33 -
EY 15.37 6.52 -4.40 -1.59 -2.54 -3.75 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
P/NAPS 0.54 0.96 0.61 0.50 1.02 0.86 1.00 -9.75%

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