[THRIVEN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7.58%
YoY- 9.65%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,013 7,688 1,431 2,630 4,006 3,296 3,252 51.88%
PBT 7,950 1,892 -294 2,465 1,636 -463 272 75.41%
Tax -652 -1,096 -192 -576 15 33 12 -
NP 7,298 796 -486 1,889 1,651 -430 284 71.69%
-
NP to SH 6,474 543 -379 1,682 1,534 -497 623 47.67%
-
Tax Rate 8.20% 57.93% - 23.37% -0.92% - -4.41% -
Total Cost 32,715 6,892 1,917 741 2,355 3,726 2,968 49.12%
-
Net Worth 115,052 113,201 93,750 60,564 99,045 98,187 99,196 2.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 115,052 113,201 93,750 60,564 99,045 98,187 99,196 2.49%
NOSH 91,311 92,033 93,750 60,564 60,393 60,609 60,485 7.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.24% 10.35% -33.96% 71.83% 41.21% -13.05% 8.73% -
ROE 5.63% 0.48% -0.40% 2.78% 1.55% -0.51% 0.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.82 8.35 1.53 4.34 6.63 5.44 5.38 41.80%
EPS 7.09 0.59 -0.42 1.84 2.54 -0.82 1.03 37.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.00 1.00 1.64 1.62 1.64 -4.29%
Adjusted Per Share Value based on latest NOSH - 60,564
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.32 1.41 0.26 0.48 0.73 0.60 0.59 52.09%
EPS 1.18 0.10 -0.07 0.31 0.28 -0.09 0.11 48.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.207 0.1714 0.1107 0.1811 0.1795 0.1814 2.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.41 0.49 0.50 0.59 1.40 0.57 -
P/RPS 0.91 4.91 32.10 11.51 8.89 25.74 10.60 -33.55%
P/EPS 5.64 69.49 -121.21 18.00 23.23 -170.73 55.34 -31.63%
EY 17.72 1.44 -0.83 5.55 4.31 -0.59 1.81 46.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.49 0.50 0.36 0.86 0.35 -1.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 23/02/11 23/02/10 23/02/09 26/02/08 27/02/07 -
Price 0.43 0.42 0.475 0.52 0.59 0.99 0.94 -
P/RPS 0.98 5.03 31.12 11.97 8.89 18.20 17.48 -38.10%
P/EPS 6.06 71.19 -117.50 18.72 23.23 -120.73 91.26 -36.33%
EY 16.49 1.40 -0.85 5.34 4.31 -0.83 1.10 56.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.48 0.52 0.36 0.61 0.57 -8.24%

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