[THRIVEN] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -7.2%
YoY- -128.04%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 11,643 17,587 45,903 10,011 49,244 41,553 65,358 -24.96%
PBT 3,223 -6,272 9,213 -2,041 8,845 8,370 9,264 -16.12%
Tax -1,257 -99 -3,878 360 -1,388 -2,319 -2,044 -7.77%
NP 1,966 -6,371 5,335 -1,681 7,457 6,051 7,220 -19.47%
-
NP to SH 444 -4,435 5,617 -1,951 6,959 5,153 7,141 -37.03%
-
Tax Rate 39.00% - 42.09% - 15.69% 27.71% 22.06% -
Total Cost 9,677 23,958 40,568 11,692 41,787 35,502 58,138 -25.81%
-
Net Worth 103,919 125,797 164,083 180,491 191,429 213,307 179,007 -8.65%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 103,919 125,797 164,083 180,491 191,429 213,307 179,007 -8.65%
NOSH 546,944 546,944 546,944 546,944 546,942 546,942 497,242 1.59%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.89% -36.23% 11.62% -16.79% 15.14% 14.56% 11.05% -
ROE 0.43% -3.53% 3.42% -1.08% 3.64% 2.42% 3.99% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2.13 3.22 8.39 1.83 9.00 7.60 13.14 -26.13%
EPS 0.08 -0.81 1.03 -0.36 1.27 0.94 1.44 -38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.30 0.33 0.35 0.39 0.36 -10.09%
Adjusted Per Share Value based on latest NOSH - 546,944
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2.13 3.22 8.39 1.83 9.00 7.60 11.95 -24.96%
EPS 0.08 -0.81 1.03 -0.36 1.27 0.94 1.31 -37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.30 0.33 0.35 0.39 0.3273 -8.65%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.14 0.105 0.13 0.155 0.185 0.185 0.28 -
P/RPS 6.58 3.27 1.55 8.47 2.05 2.44 2.13 20.66%
P/EPS 172.46 -12.95 12.66 -43.45 14.54 19.64 19.50 43.75%
EY 0.58 -7.72 7.90 -2.30 6.88 5.09 5.13 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.43 0.47 0.53 0.47 0.78 -0.87%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 30/11/23 30/11/22 26/11/21 20/11/20 27/11/19 23/11/18 -
Price 0.13 0.115 0.10 0.15 0.215 0.185 0.24 -
P/RPS 6.11 3.58 1.19 8.20 2.39 2.44 1.83 22.23%
P/EPS 160.14 -14.18 9.74 -42.05 16.90 19.64 16.71 45.69%
EY 0.62 -7.05 10.27 -2.38 5.92 5.09 5.98 -31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.33 0.45 0.61 0.47 0.67 0.24%

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