[THRIVEN] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -386.54%
YoY- -260.22%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 29,757 5,681 22,836 21,357 48,851 68,080 14,779 12.36%
PBT -5,229 -4,734 -365 -4,803 5,527 10,362 -2,765 11.19%
Tax -695 169 -691 -827 -1,446 -2,824 -290 15.67%
NP -5,924 -4,565 -1,056 -5,630 4,081 7,538 -3,055 11.66%
-
NP to SH -6,150 -4,721 -1,820 -5,566 3,474 6,937 -2,279 17.98%
-
Tax Rate - - - - 26.16% 27.25% - -
Total Cost 35,681 10,246 23,892 26,987 44,770 60,542 17,834 12.24%
-
Net Worth 131,266 158,613 180,491 196,899 207,838 169,514 150,679 -2.27%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 131,266 158,613 180,491 196,899 207,838 169,514 150,679 -2.27%
NOSH 546,944 546,944 546,944 546,942 546,942 376,699 376,699 6.40%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -19.91% -80.36% -4.62% -26.36% 8.35% 11.07% -20.67% -
ROE -4.69% -2.98% -1.01% -2.83% 1.67% 4.09% -1.51% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.44 1.04 4.18 3.90 8.93 18.07 3.92 5.61%
EPS -1.12 -0.86 -0.33 -1.02 0.64 1.84 -0.60 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.33 0.36 0.38 0.45 0.40 -8.15%
Adjusted Per Share Value based on latest NOSH - 546,942
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.44 1.04 4.18 3.90 8.93 12.45 2.70 12.37%
EPS -1.12 -0.86 -0.33 -1.02 0.64 1.27 -0.42 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.33 0.36 0.38 0.3099 0.2755 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.11 0.135 0.185 0.21 0.225 0.405 0.255 -
P/RPS 2.02 13.00 4.43 5.38 2.52 2.24 6.50 -17.69%
P/EPS -9.78 -15.64 -55.60 -20.64 35.42 21.99 -42.15 -21.60%
EY -10.22 -6.39 -1.80 -4.85 2.82 4.55 -2.37 27.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.56 0.58 0.59 0.90 0.64 -5.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 20/08/21 28/08/20 23/08/19 24/08/18 30/08/17 -
Price 0.105 0.135 0.165 0.205 0.205 0.43 0.245 -
P/RPS 1.93 13.00 3.95 5.25 2.30 2.38 6.24 -17.75%
P/EPS -9.34 -15.64 -49.59 -20.14 32.27 23.35 -40.50 -21.68%
EY -10.71 -6.39 -2.02 -4.96 3.10 4.28 -2.47 27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.50 0.57 0.54 0.96 0.61 -5.29%

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