[THRIVEN] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -177.04%
YoY- 88.2%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 14,489 63,501 13,283 65,846 63,012 148,440 107,796 -28.40%
PBT -9,967 -23,137 -7,415 3,106 -4,808 24,357 14,907 -
Tax 89 -1,288 -163 -1,987 -1,835 -5,846 -3,799 -
NP -9,878 -24,425 -7,578 1,119 -6,643 18,511 11,108 -
-
NP to SH -9,196 -25,054 -7,439 -792 -6,710 17,232 10,562 -
-
Tax Rate - - - 63.97% - 24.00% 25.48% -
Total Cost 24,367 87,926 20,861 64,727 69,655 129,929 96,688 -20.50%
-
Net Worth 103,919 131,266 158,613 180,491 196,899 207,838 169,514 -7.82%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 103,919 131,266 158,613 180,491 196,899 207,838 169,514 -7.82%
NOSH 546,944 546,944 546,944 546,944 546,942 546,942 376,699 6.40%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -68.18% -38.46% -57.05% 1.70% -10.54% 12.47% 10.30% -
ROE -8.85% -19.09% -4.69% -0.44% -3.41% 8.29% 6.23% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.65 11.61 2.43 12.04 11.52 27.14 28.62 -32.71%
EPS -1.68 -4.58 -1.36 -0.14 -1.23 3.24 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.24 0.29 0.33 0.36 0.38 0.45 -13.37%
Adjusted Per Share Value based on latest NOSH - 546,944
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.65 11.61 2.43 12.04 11.52 27.14 19.71 -28.40%
EPS -1.68 -4.58 -1.36 -0.14 -1.23 3.15 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.24 0.29 0.33 0.36 0.38 0.3099 -7.82%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.16 0.11 0.135 0.185 0.21 0.225 0.405 -
P/RPS 6.04 0.95 5.56 1.54 1.82 0.83 1.42 27.26%
P/EPS -9.52 -2.40 -9.93 -127.76 -17.12 7.14 14.44 -
EY -10.51 -41.64 -10.07 -0.78 -5.84 14.00 6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.47 0.56 0.58 0.59 0.90 -1.14%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 23/08/23 24/08/22 20/08/21 28/08/20 23/08/19 24/08/18 -
Price 0.14 0.105 0.135 0.165 0.205 0.205 0.43 -
P/RPS 5.28 0.90 5.56 1.37 1.78 0.76 1.50 23.31%
P/EPS -8.33 -2.29 -9.93 -113.95 -16.71 6.51 15.34 -
EY -12.01 -43.63 -10.07 -0.88 -5.98 15.37 6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.44 0.47 0.50 0.57 0.54 0.96 -4.24%

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