[THRIVEN] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -49.0%
YoY- -57.07%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 68,302 10,643 11,593 13,242 14,877 14,447 13,437 31.09%
PBT 12,973 -1,835 -563 3,570 5,824 -556 832 57.99%
Tax -1,501 -1,543 198 -1,172 -398 298 5 -
NP 11,472 -3,378 -365 2,398 5,426 -258 837 54.63%
-
NP to SH 9,446 -3,229 -496 1,945 4,531 -591 704 54.08%
-
Tax Rate 11.57% - - 32.83% 6.83% - -0.60% -
Total Cost 56,830 14,021 11,958 10,844 9,451 14,705 12,600 28.50%
-
Net Worth 87,933 108,882 113,352 93,076 102,186 98,513 97,799 -1.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 879 - - - - - - -
Div Payout % 9.31% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 87,933 108,882 113,352 93,076 102,186 98,513 97,799 -1.75%
NOSH 87,933 91,497 92,156 93,076 60,465 60,810 59,999 6.57%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.80% -31.74% -3.15% 18.11% 36.47% -1.79% 6.23% -
ROE 10.74% -2.97% -0.44% 2.09% 4.43% -0.60% 0.72% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.67 11.63 12.58 14.23 24.60 23.76 22.40 23.00%
EPS 10.74 -3.53 -0.54 2.09 7.49 -0.97 1.17 44.65%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.23 1.00 1.69 1.62 1.63 -7.81%
Adjusted Per Share Value based on latest NOSH - 93,076
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.49 1.95 2.12 2.42 2.72 2.64 2.46 31.06%
EPS 1.73 -0.59 -0.09 0.36 0.83 -0.11 0.13 53.87%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1991 0.2072 0.1702 0.1868 0.1801 0.1788 -1.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.18 0.47 0.38 0.44 0.60 0.52 1.64 -
P/RPS 1.52 4.04 3.02 3.09 2.44 2.19 7.32 -23.02%
P/EPS 10.98 -13.32 -70.60 21.06 8.01 -53.51 139.77 -34.53%
EY 9.10 -7.51 -1.42 4.75 12.49 -1.87 0.72 52.56%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.39 0.31 0.44 0.36 0.32 1.01 2.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 19/11/12 17/11/11 11/11/10 11/11/09 11/11/08 07/11/07 -
Price 1.26 0.45 0.45 0.49 0.57 0.60 1.40 -
P/RPS 1.62 3.87 3.58 3.44 2.32 2.53 6.25 -20.13%
P/EPS 11.73 -12.75 -83.61 23.45 7.61 -61.74 119.32 -32.04%
EY 8.53 -7.84 -1.20 4.26 13.15 -1.62 0.84 47.10%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.38 0.37 0.49 0.34 0.37 0.86 6.56%

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