[THRIVEN] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 352.69%
YoY- 1059.18%
Quarter Report
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 7,932 19,808 680 2,215 3,115 4,151 2,391 22.11%
PBT 15,497 6,723 -1,915 -184 129 2,673 -275 -
Tax -550 -445 -92 727 -198 -491 24 -
NP 14,947 6,278 -2,007 543 -69 2,182 -251 -
-
NP to SH 14,625 5,276 -1,894 470 -49 1,820 -225 -
-
Tax Rate 3.55% 6.62% - - 153.49% 18.37% - -
Total Cost -7,015 13,530 2,687 1,672 3,184 1,969 2,642 -
-
Net Worth 141,458 113,433 108,882 113,352 93,076 102,186 98,513 6.21%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 879 - - - - - -
Div Payout % - 16.67% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 141,458 113,433 108,882 113,352 93,076 102,186 98,513 6.21%
NOSH 228,159 87,933 91,497 92,156 93,076 60,465 60,810 24.64%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 188.44% 31.69% -295.15% 24.51% -2.22% 52.57% -10.50% -
ROE 10.34% 4.65% -1.74% 0.41% -0.05% 1.78% -0.23% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.48 22.53 0.74 2.40 3.35 6.87 3.93 -2.00%
EPS 6.41 6.00 -2.07 0.51 -0.05 3.01 -0.37 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.29 1.19 1.23 1.00 1.69 1.62 -14.78%
Adjusted Per Share Value based on latest NOSH - 92,156
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.45 3.62 0.12 0.40 0.57 0.76 0.44 21.97%
EPS 2.67 0.96 -0.35 0.09 -0.01 0.33 -0.04 -
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2074 0.1991 0.2072 0.1702 0.1868 0.1801 6.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.45 1.18 0.47 0.38 0.44 0.60 0.52 -
P/RPS 12.94 5.24 63.24 15.81 13.15 8.74 13.23 -0.36%
P/EPS 7.02 19.67 -22.71 74.51 -835.79 19.93 -140.54 -
EY 14.24 5.08 -4.40 1.34 -0.12 5.02 -0.71 -
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 0.39 0.31 0.44 0.36 0.32 14.72%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 18/11/13 19/11/12 17/11/11 11/11/10 11/11/09 11/11/08 -
Price 0.44 1.26 0.45 0.45 0.49 0.57 0.60 -
P/RPS 12.66 5.59 60.55 18.72 14.64 8.30 15.26 -3.06%
P/EPS 6.86 21.00 -21.74 88.24 -930.77 18.94 -162.16 -
EY 14.57 4.76 -4.60 1.13 -0.11 5.28 -0.62 -
DY 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 0.38 0.37 0.49 0.34 0.37 11.46%

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