[THRIVEN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -43.41%
YoY- 125.58%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 13,242 14,877 14,447 13,437 5,726 40,625 78,187 -25.60%
PBT 3,570 5,824 -556 832 -3,188 -2,737 -4,924 -
Tax -1,172 -398 298 5 539 328 -166 38.48%
NP 2,398 5,426 -258 837 -2,649 -2,409 -5,090 -
-
NP to SH 1,945 4,531 -591 704 -2,752 -2,425 -5,090 -
-
Tax Rate 32.83% 6.83% - -0.60% - - - -
Total Cost 10,844 9,451 14,705 12,600 8,375 43,034 83,277 -28.79%
-
Net Worth 93,076 102,186 98,513 97,799 99,121 101,078 82,806 1.96%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 93,076 102,186 98,513 97,799 99,121 101,078 82,806 1.96%
NOSH 93,076 60,465 60,810 59,999 60,490 60,526 60,443 7.45%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.11% 36.47% -1.79% 6.23% -46.26% -5.93% -6.51% -
ROE 2.09% 4.43% -0.60% 0.72% -2.78% -2.40% -6.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.23 24.60 23.76 22.40 9.42 67.12 129.36 -30.76%
EPS 2.09 7.49 -0.97 1.17 -4.53 -4.01 -8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.69 1.62 1.63 1.63 1.67 1.37 -5.10%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.42 2.72 2.64 2.46 1.05 7.43 14.30 -25.61%
EPS 0.36 0.83 -0.11 0.13 -0.50 -0.44 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1868 0.1801 0.1788 0.1812 0.1848 0.1514 1.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.44 0.60 0.52 1.64 0.49 0.45 0.65 -
P/RPS 3.09 2.44 2.19 7.32 5.20 0.67 0.50 35.44%
P/EPS 21.06 8.01 -53.51 139.77 -10.83 -11.23 -7.72 -
EY 4.75 12.49 -1.87 0.72 -9.24 -8.90 -12.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.32 1.01 0.30 0.27 0.47 -1.09%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 11/11/09 11/11/08 07/11/07 08/11/06 25/11/05 25/11/04 -
Price 0.49 0.57 0.60 1.40 0.50 0.38 0.52 -
P/RPS 3.44 2.32 2.53 6.25 5.31 0.57 0.40 43.11%
P/EPS 23.45 7.61 -61.74 119.32 -11.05 -9.48 -6.17 -
EY 4.26 13.15 -1.62 0.84 -9.05 -10.54 -16.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.37 0.86 0.31 0.23 0.38 4.32%

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