[THRIVEN] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 88.45%
YoY- -2550.0%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 828 17,604 20,043 18,902 14,147 12,538 14,723 -38.08%
PBT -139 5,896 -678 -441 1 -135 -482 -18.71%
Tax 10 1 19 -36 -1 231 482 -47.56%
NP -129 5,897 -659 -477 0 96 0 -
-
NP to SH -128 5,897 -659 -477 -18 96 -471 -19.51%
-
Tax Rate - -0.02% - - 100.00% - - -
Total Cost 957 11,707 20,702 19,379 14,147 12,442 14,723 -36.57%
-
Net Worth 99,352 87,094 83,433 85,739 91,200 89,400 34,419 19.31%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 99,352 87,094 83,433 85,739 91,200 89,400 34,419 19.31%
NOSH 60,952 60,482 60,458 60,379 60,000 60,000 30,192 12.41%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -15.58% 33.50% -3.29% -2.52% 0.00% 0.77% 0.00% -
ROE -0.13% 6.77% -0.79% -0.56% -0.02% 0.11% -1.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1.36 29.11 33.15 31.31 23.58 20.90 48.76 -44.91%
EPS -0.21 9.75 -1.09 -0.79 -0.03 0.16 -1.56 -28.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.44 1.38 1.42 1.52 1.49 1.14 6.13%
Adjusted Per Share Value based on latest NOSH - 60,379
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 0.15 3.22 3.66 3.46 2.59 2.29 2.69 -38.17%
EPS -0.02 1.08 -0.12 -0.09 0.00 0.02 -0.09 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1592 0.1525 0.1568 0.1667 0.1635 0.0629 19.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.32 0.33 0.94 0.54 0.90 0.80 3.84 -
P/RPS 23.56 1.13 2.84 1.72 3.82 3.83 7.87 20.04%
P/EPS -152.38 3.38 -86.24 -68.35 -3,000.00 500.00 -246.15 -7.67%
EY -0.66 29.55 -1.16 -1.46 -0.03 0.20 -0.41 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.68 0.38 0.59 0.54 3.37 -37.53%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 16/05/05 20/05/04 29/05/03 24/05/02 29/05/01 29/05/00 -
Price 0.45 0.34 0.63 0.66 0.89 0.70 2.99 -
P/RPS 33.13 1.17 1.90 2.11 3.77 3.35 6.13 32.45%
P/EPS -214.29 3.49 -57.80 -83.54 -2,966.67 437.50 -191.67 1.87%
EY -0.47 28.68 -1.73 -1.20 -0.03 0.23 -0.52 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.46 0.46 0.59 0.47 2.62 -31.10%

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