[THRIVEN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -273.29%
YoY- -551.01%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 52,821 37,699 68,302 10,643 11,593 13,242 14,877 23.50%
PBT -1,647 17,974 12,973 -1,835 -563 3,570 5,824 -
Tax -3,992 -2,752 -1,501 -1,543 198 -1,172 -398 46.82%
NP -5,639 15,222 11,472 -3,378 -365 2,398 5,426 -
-
NP to SH 893 16,104 9,446 -3,229 -496 1,945 4,531 -23.70%
-
Tax Rate - 15.31% 11.57% - - 32.83% 6.83% -
Total Cost 58,460 22,477 56,830 14,021 11,958 10,844 9,451 35.46%
-
Net Worth 0 141,458 87,933 108,882 113,352 93,076 102,186 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 879 - - - - -
Div Payout % - - 9.31% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 141,458 87,933 108,882 113,352 93,076 102,186 -
NOSH 376,699 228,159 87,933 91,497 92,156 93,076 60,465 35.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -10.68% 40.38% 16.80% -31.74% -3.15% 18.11% 36.47% -
ROE 0.00% 11.38% 10.74% -2.97% -0.44% 2.09% 4.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.03 16.52 77.67 11.63 12.58 14.23 24.60 -2.57%
EPS 0.36 7.06 10.74 -3.53 -0.54 2.09 7.49 -39.68%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.62 1.00 1.19 1.23 1.00 1.69 -
Adjusted Per Share Value based on latest NOSH - 91,497
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.66 6.89 12.49 1.95 2.12 2.42 2.72 23.50%
EPS 0.16 2.94 1.73 -0.59 -0.09 0.36 0.83 -23.98%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2586 0.1608 0.1991 0.2072 0.1702 0.1868 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.575 0.45 1.18 0.47 0.38 0.44 0.60 -
P/RPS 2.73 2.72 1.52 4.04 3.02 3.09 2.44 1.88%
P/EPS 161.70 6.38 10.98 -13.32 -70.60 21.06 8.01 64.97%
EY 0.62 15.68 9.10 -7.51 -1.42 4.75 12.49 -39.36%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 1.18 0.39 0.31 0.44 0.36 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 21/11/14 18/11/13 19/11/12 17/11/11 11/11/10 11/11/09 -
Price 0.45 0.44 1.26 0.45 0.45 0.49 0.57 -
P/RPS 2.14 2.66 1.62 3.87 3.58 3.44 2.32 -1.33%
P/EPS 126.55 6.23 11.73 -12.75 -83.61 23.45 7.61 59.73%
EY 0.79 16.04 8.53 -7.84 -1.20 4.26 13.15 -37.40%
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 1.26 0.38 0.37 0.49 0.34 -

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