[THRIVEN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 28.23%
YoY- 363.12%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 83,149 42,557 49,575 49,174 12,178 12,493 14,278 34.09%
PBT 5,876 8,540 9,200 4,335 -104 -250 6,114 -0.65%
Tax -2,352 -3,707 -2,647 -1,148 -724 -727 -1,465 8.20%
NP 3,524 4,833 6,553 3,187 -828 -977 4,649 -4.50%
-
NP to SH 5,896 10,216 6,755 2,276 -865 -1,015 3,814 7.52%
-
Tax Rate 40.03% 43.41% 28.77% 26.48% - - 23.96% -
Total Cost 79,625 37,724 43,022 45,987 13,006 13,470 9,629 42.15%
-
Net Worth 165,747 142,236 125,037 78,864 110,061 113,460 104,871 7.91%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 879 - - - - -
Div Payout % - - 13.02% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 165,747 142,236 125,037 78,864 110,061 113,460 104,871 7.91%
NOSH 376,699 251,132 227,341 63,600 90,960 92,999 60,490 35.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.24% 11.36% 13.22% 6.48% -6.80% -7.82% 32.56% -
ROE 3.56% 7.18% 5.40% 2.89% -0.79% -0.89% 3.64% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.07 18.55 21.81 77.32 13.39 13.43 23.55 -1.07%
EPS 1.57 4.45 2.97 3.58 -0.95 -1.09 6.29 -20.63%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.62 0.55 1.24 1.21 1.22 1.73 -20.38%
Adjusted Per Share Value based on latest NOSH - 63,600
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.20 7.78 9.06 8.99 2.23 2.28 2.61 34.09%
EPS 1.08 1.87 1.24 0.42 -0.16 -0.19 0.70 7.48%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.2601 0.2286 0.1442 0.2012 0.2074 0.1917 7.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.195 0.91 0.455 0.59 0.58 0.485 0.47 -
P/RPS 0.88 4.91 2.09 0.76 4.33 3.61 2.00 -12.77%
P/EPS 12.46 20.44 15.31 16.49 -60.99 -44.44 7.47 8.89%
EY 8.03 4.89 6.53 6.07 -1.64 -2.25 13.39 -8.16%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.47 0.83 0.48 0.48 0.40 0.27 8.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 19/08/14 19/08/13 23/08/12 18/08/11 17/08/10 -
Price 0.22 0.635 0.475 1.24 0.57 0.45 0.45 -
P/RPS 1.00 3.42 2.18 1.60 4.26 3.35 1.91 -10.21%
P/EPS 14.06 14.26 15.99 34.65 -59.94 -41.23 7.15 11.91%
EY 7.11 7.01 6.26 2.89 -1.67 -2.43 13.98 -10.64%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.02 0.86 1.00 0.47 0.37 0.26 11.50%

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