[THRIVEN] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 343.65%
YoY- 446.15%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 17,850 12,043 13,501 15,157 13,481 7,885 22,222 -3.58%
PBT 1,623 811 6,653 1,543 97 447 1,345 3.17%
Tax -706 -788 -989 280 26 182 682 -
NP 917 23 5,664 1,823 123 629 2,027 -12.37%
-
NP to SH 426 -116 4,679 1,440 -416 870 2,006 -22.75%
-
Tax Rate 43.50% 97.16% 14.87% -18.15% -26.80% -40.72% -50.71% -
Total Cost 16,933 12,020 7,837 13,334 13,358 7,256 20,195 -2.89%
-
Net Worth 113,201 93,750 60,564 99,045 98,187 99,196 99,160 2.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 113,201 93,750 60,564 99,045 98,187 99,196 99,160 2.23%
NOSH 92,033 93,750 60,564 60,393 60,609 60,485 60,463 7.24%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.14% 0.19% 41.95% 12.03% 0.91% 7.98% 9.12% -
ROE 0.38% -0.12% 7.73% 1.45% -0.42% 0.88% 2.02% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.40 12.85 22.29 25.10 22.24 13.04 36.75 -10.09%
EPS 0.46 -0.12 7.73 2.38 -0.69 1.44 3.32 -28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.00 1.00 1.64 1.62 1.64 1.64 -4.67%
Adjusted Per Share Value based on latest NOSH - 60,393
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.26 2.20 2.47 2.77 2.46 1.44 4.06 -3.58%
EPS 0.08 -0.02 0.86 0.26 -0.08 0.16 0.37 -22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.207 0.1714 0.1107 0.1811 0.1795 0.1814 0.1813 2.23%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.41 0.49 0.50 0.59 1.40 0.57 0.31 -
P/RPS 2.11 3.81 2.24 2.35 6.29 4.37 0.84 16.58%
P/EPS 88.58 -396.01 6.47 24.74 -203.98 39.63 9.34 45.46%
EY 1.13 -0.25 15.45 4.04 -0.49 2.52 10.70 -31.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.50 0.36 0.86 0.35 0.19 9.63%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 23/02/11 23/02/10 23/02/09 26/02/08 27/02/07 27/02/06 -
Price 0.42 0.475 0.52 0.59 0.99 0.94 0.35 -
P/RPS 2.17 3.70 2.33 2.35 4.45 7.21 0.95 14.75%
P/EPS 90.74 -383.89 6.73 24.74 -144.24 65.35 10.55 43.11%
EY 1.10 -0.26 14.86 4.04 -0.69 1.53 9.48 -30.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.48 0.52 0.36 0.61 0.57 0.21 8.35%

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