[THRIVEN] YoY 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- 104.35%
YoY- 109.74%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 48,851 68,080 14,779 21,074 7,425 5,608 7,002 38.21%
PBT 5,527 10,362 -2,765 503 -971 -2,059 -174 -
Tax -1,446 -2,824 -290 -484 -213 -2 -82 61.29%
NP 4,081 7,538 -3,055 19 -1,184 -2,061 -256 -
-
NP to SH 3,474 6,937 -2,279 60 -616 -1,796 -636 -
-
Tax Rate 26.16% 27.25% - 96.22% - - - -
Total Cost 44,770 60,542 17,834 21,055 8,609 7,669 7,258 35.40%
-
Net Worth 207,838 169,514 150,679 165,747 142,236 125,037 78,864 17.51%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 636 -
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 207,838 169,514 150,679 165,747 142,236 125,037 78,864 17.51%
NOSH 546,942 376,699 376,699 376,699 251,132 227,341 63,600 43.11%
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 8.35% 11.07% -20.67% 0.09% -15.95% -36.75% -3.66% -
ROE 1.67% 4.09% -1.51% 0.04% -0.43% -1.44% -0.81% -
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 8.93 18.07 3.92 5.59 3.24 2.47 11.01 -3.42%
EPS 0.64 1.84 -0.60 0.02 -0.25 -0.79 -1.00 -
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 8.93 12.45 2.70 3.85 1.36 1.03 1.28 38.21%
EPS 0.64 1.27 -0.42 0.01 -0.11 -0.33 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.38 0.3099 0.2755 0.303 0.2601 0.2286 0.1442 17.51%
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 2.52 2.24 6.50 3.49 28.12 18.45 5.36 -11.81%
P/EPS 35.42 21.99 -42.15 1,224.27 -338.91 -57.59 -59.00 -
EY 2.82 4.55 -2.37 0.08 -0.30 -1.74 -1.69 -
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 2.30 2.38 6.24 3.93 19.62 19.26 11.26 -23.24%
P/EPS 32.27 23.35 -40.50 1,381.23 -236.49 -60.13 -124.00 -
EY 3.10 4.28 -2.47 0.07 -0.42 -1.66 -0.81 -
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