[THRIVEN] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -14.74%
YoY- -6004.59%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 131,253 33,317 149,870 150,980 279,723 204,476 58,030 14.56%
PBT -7,056 -24,006 8,708 90 36,819 22,765 -10,899 -6.98%
Tax -17,325 1,082 -5,516 -4,442 -7,896 -4,083 -644 73.05%
NP -24,381 -22,924 3,192 -4,352 28,923 18,682 -11,543 13.26%
-
NP to SH -24,523 -22,587 -370 -7,004 27,258 14,820 -8,299 19.78%
-
Tax Rate - - 63.34% 4,935.56% 21.45% 17.94% - -
Total Cost 155,634 56,241 146,678 155,332 250,800 185,794 69,573 14.35%
-
Net Worth 131,266 158,613 180,491 196,899 207,838 169,514 150,679 -2.27%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 131,266 158,613 180,491 196,899 207,838 169,514 150,679 -2.27%
NOSH 546,944 546,944 546,944 546,942 546,942 376,699 376,699 6.40%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -18.58% -68.81% 2.13% -2.88% 10.34% 9.14% -19.89% -
ROE -18.68% -14.24% -0.20% -3.56% 13.12% 8.74% -5.51% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 24.00 6.09 27.40 27.60 51.14 54.28 15.40 7.67%
EPS -4.48 -4.13 -0.07 -1.28 4.98 3.93 -2.20 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.33 0.36 0.38 0.45 0.40 -8.15%
Adjusted Per Share Value based on latest NOSH - 546,944
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 24.00 6.09 27.40 27.60 51.14 37.39 10.61 14.56%
EPS -4.48 -4.13 -0.07 -1.28 4.98 2.71 -1.52 19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.33 0.36 0.38 0.3099 0.2755 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.11 0.135 0.185 0.21 0.225 0.405 0.255 -
P/RPS 0.46 2.22 0.68 0.76 0.44 0.75 1.66 -19.24%
P/EPS -2.45 -3.27 -273.47 -16.40 4.51 10.29 -11.57 -22.78%
EY -40.76 -30.59 -0.37 -6.10 22.15 9.71 -8.64 29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.56 0.58 0.59 0.90 0.64 -5.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 20/08/21 28/08/20 23/08/19 24/08/18 30/08/17 -
Price 0.105 0.135 0.165 0.205 0.205 0.43 0.245 -
P/RPS 0.44 2.22 0.60 0.74 0.40 0.79 1.59 -19.26%
P/EPS -2.34 -3.27 -243.91 -16.01 4.11 10.93 -11.12 -22.86%
EY -42.70 -30.59 -0.41 -6.25 24.31 9.15 -8.99 29.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.50 0.57 0.54 0.96 0.61 -5.29%

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