[THRIVEN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 839.67%
YoY- 107.79%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,638 6,915 2,607 4,876 6,795 2,287 856 11.41%
PBT -1,211 179 -657 1,661 779 4 -88 54.74%
Tax -165 -365 -196 44 197 3 12 -
NP -1,376 -186 -853 1,705 976 7 -76 61.97%
-
NP to SH -1,137 -186 -766 1,361 655 -64 -75 57.25%
-
Tax Rate - 203.91% - -2.65% -25.29% -75.00% - -
Total Cost 3,014 7,101 3,460 3,171 5,819 2,280 932 21.58%
-
Net Worth 110,061 113,460 104,871 100,411 98,249 94,836 101,250 1.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 110,061 113,460 104,871 100,411 98,249 94,836 101,250 1.39%
NOSH 90,960 92,999 60,619 60,488 60,648 58,181 62,500 6.44%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -84.00% -2.69% -32.72% 34.97% 14.36% 0.31% -8.88% -
ROE -1.03% -0.16% -0.73% 1.36% 0.67% -0.07% -0.07% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.80 7.44 4.30 8.06 11.20 3.93 1.37 4.65%
EPS -1.25 -0.20 -0.84 2.25 1.08 -0.11 -0.12 47.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.73 1.66 1.62 1.63 1.62 -4.74%
Adjusted Per Share Value based on latest NOSH - 60,488
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.30 1.26 0.48 0.89 1.24 0.42 0.16 11.03%
EPS -0.21 -0.03 -0.14 0.25 0.12 -0.01 -0.01 66.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2012 0.2074 0.1917 0.1836 0.1796 0.1734 0.1851 1.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.58 0.485 0.47 0.59 1.01 1.82 0.46 -
P/RPS 32.21 6.52 10.93 7.32 9.01 46.30 33.59 -0.69%
P/EPS -46.40 -242.50 -37.19 26.22 93.52 -1,654.55 -383.33 -29.64%
EY -2.16 -0.41 -2.69 3.81 1.07 -0.06 -0.26 42.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.27 0.36 0.62 1.12 0.28 9.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 18/08/11 17/08/10 19/08/09 12/08/08 22/08/07 02/08/06 -
Price 0.57 0.45 0.45 0.52 0.76 1.47 0.74 -
P/RPS 31.65 6.05 10.46 6.45 6.78 37.40 54.03 -8.52%
P/EPS -45.60 -225.00 -35.61 23.11 70.37 -1,336.36 -616.67 -35.18%
EY -2.19 -0.44 -2.81 4.33 1.42 -0.07 -0.16 54.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.26 0.31 0.47 0.90 0.46 0.35%

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