[THRIVEN] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -14.31%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 12,530 3,201 59,519 83,121 77,328 61,264 62,535 -23.49%
PBT 1,114 -3,202 -4,084 -3,755 -4,589 -1,332 1,936 -8.79%
Tax 174 703 20 -152 -401 459 1,660 -31.32%
NP 1,288 -2,499 -4,064 -3,907 -4,990 -873 3,596 -15.72%
-
NP to SH 1,244 -2,512 -4,070 -3,907 -4,990 -873 2,861 -12.95%
-
Tax Rate -15.62% - - - - - -85.74% -
Total Cost 11,242 5,700 63,583 87,028 82,318 62,137 58,939 -24.11%
-
Net Worth 94,836 101,250 85,138 85,866 85,998 93,329 89,163 1.03%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 94,836 101,250 85,138 85,866 85,998 93,329 89,163 1.03%
NOSH 58,181 62,500 60,381 62,222 60,138 60,603 60,245 -0.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.28% -78.07% -6.83% -4.70% -6.45% -1.42% 5.75% -
ROE 1.31% -2.48% -4.78% -4.55% -5.80% -0.94% 3.21% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.54 5.12 98.57 133.59 128.58 101.09 103.80 -23.04%
EPS 2.14 -4.02 -6.74 -6.28 -8.30 -1.44 4.75 -12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.41 1.38 1.43 1.54 1.48 1.62%
Adjusted Per Share Value based on latest NOSH - 62,222
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.29 0.59 10.88 15.20 14.14 11.20 11.43 -23.49%
EPS 0.23 -0.46 -0.74 -0.71 -0.91 -0.16 0.52 -12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1851 0.1557 0.157 0.1572 0.1706 0.163 1.03%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.82 0.46 0.30 0.65 0.66 0.89 0.72 -
P/RPS 8.45 8.98 0.30 0.49 0.51 0.88 0.69 51.79%
P/EPS 85.12 -11.45 -4.45 -10.35 -7.95 -61.78 15.16 33.30%
EY 1.17 -8.74 -22.47 -9.66 -12.57 -1.62 6.60 -25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.28 0.21 0.47 0.46 0.58 0.49 14.76%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 02/08/06 25/08/05 18/08/04 27/08/03 28/08/02 26/09/01 -
Price 1.47 0.74 0.44 0.66 0.88 0.88 0.81 -
P/RPS 6.83 14.45 0.45 0.49 0.68 0.87 0.78 43.54%
P/EPS 68.75 -18.41 -6.53 -10.51 -10.61 -61.09 17.06 26.13%
EY 1.45 -5.43 -15.32 -9.51 -9.43 -1.64 5.86 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.46 0.31 0.48 0.62 0.57 0.55 8.55%

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