[THRIVEN] YoY TTM Result on 30-Jun-2006 [#2]

Announcement Date
02-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 37.5%
YoY- 38.28%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 13,117 15,912 12,530 3,201 59,519 83,121 77,328 -25.57%
PBT 2,876 -161 1,114 -3,202 -4,084 -3,755 -4,589 -
Tax 117 253 174 703 20 -152 -401 -
NP 2,993 92 1,288 -2,499 -4,064 -3,907 -4,990 -
-
NP to SH 2,486 -456 1,244 -2,512 -4,070 -3,907 -4,990 -
-
Tax Rate -4.07% - -15.62% - - - - -
Total Cost 10,124 15,820 11,242 5,700 63,583 87,028 82,318 -29.45%
-
Net Worth 100,411 98,249 94,836 101,250 85,138 85,866 85,998 2.61%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 100,411 98,249 94,836 101,250 85,138 85,866 85,998 2.61%
NOSH 60,488 60,648 58,181 62,500 60,381 62,222 60,138 0.09%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.82% 0.58% 10.28% -78.07% -6.83% -4.70% -6.45% -
ROE 2.48% -0.46% 1.31% -2.48% -4.78% -4.55% -5.80% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.68 26.24 21.54 5.12 98.57 133.59 128.58 -25.65%
EPS 4.11 -0.75 2.14 -4.02 -6.74 -6.28 -8.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.62 1.63 1.62 1.41 1.38 1.43 2.51%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.40 2.91 2.29 0.59 10.88 15.20 14.14 -25.57%
EPS 0.45 -0.08 0.23 -0.46 -0.74 -0.71 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1796 0.1734 0.1851 0.1557 0.157 0.1572 2.61%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.59 1.01 1.82 0.46 0.30 0.65 0.66 -
P/RPS 2.72 3.85 8.45 8.98 0.30 0.49 0.51 32.14%
P/EPS 14.36 -134.33 85.12 -11.45 -4.45 -10.35 -7.95 -
EY 6.97 -0.74 1.17 -8.74 -22.47 -9.66 -12.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.62 1.12 0.28 0.21 0.47 0.46 -3.99%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 12/08/08 22/08/07 02/08/06 25/08/05 18/08/04 27/08/03 -
Price 0.52 0.76 1.47 0.74 0.44 0.66 0.88 -
P/RPS 2.40 2.90 6.83 14.45 0.45 0.49 0.68 23.36%
P/EPS 12.65 -101.08 68.75 -18.41 -6.53 -10.51 -10.61 -
EY 7.90 -0.99 1.45 -5.43 -15.32 -9.51 -9.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.90 0.46 0.31 0.48 0.62 -10.90%

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