[THRIVEN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 183.71%
YoY- 534.51%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 56,810 44,680 47,143 42,968 17,850 12,043 13,501 27.04%
PBT 3,215 9,008 11,779 4,223 1,623 811 6,653 -11.41%
Tax -2,839 -3,421 -2,899 -1,099 -706 -788 -989 19.20%
NP 376 5,587 8,880 3,124 917 23 5,664 -36.35%
-
NP to SH 3,508 9,866 8,506 2,703 426 -116 4,679 -4.68%
-
Tax Rate 88.30% 37.98% 24.61% 26.02% 43.50% 97.16% 14.87% -
Total Cost 56,434 39,093 38,263 39,844 16,933 12,020 7,837 38.94%
-
Net Worth 165,747 139,942 128,082 91,311 113,201 93,750 60,564 18.26%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,515 - - - - -
Div Payout % - - 17.81% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 165,747 139,942 128,082 91,311 113,201 93,750 60,564 18.26%
NOSH 376,699 225,714 228,719 91,311 92,033 93,750 60,564 35.59%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.66% 12.50% 18.84% 7.27% 5.14% 0.19% 41.95% -
ROE 2.12% 7.05% 6.64% 2.96% 0.38% -0.12% 7.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.08 19.79 20.61 47.06 19.40 12.85 22.29 -6.30%
EPS 0.93 4.37 3.72 2.96 0.46 -0.12 7.73 -29.72%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.62 0.56 1.00 1.23 1.00 1.00 -12.78%
Adjusted Per Share Value based on latest NOSH - 91,311
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.39 8.17 8.62 7.86 3.26 2.20 2.47 27.03%
EPS 0.64 1.80 1.56 0.49 0.08 -0.02 0.86 -4.80%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.2559 0.2342 0.1669 0.207 0.1714 0.1107 18.26%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.395 0.39 0.45 0.40 0.41 0.49 0.50 -
P/RPS 2.62 1.97 2.18 0.85 2.11 3.81 2.24 2.64%
P/EPS 42.42 8.92 12.10 13.51 88.58 -396.01 6.47 36.78%
EY 2.36 11.21 8.26 7.40 1.13 -0.25 15.45 -26.87%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.63 0.80 0.40 0.33 0.49 0.50 10.28%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 19/02/14 19/02/13 21/02/12 23/02/11 23/02/10 -
Price 0.34 0.42 0.44 0.43 0.42 0.475 0.52 -
P/RPS 2.25 2.12 2.13 0.91 2.17 3.70 2.33 -0.58%
P/EPS 36.51 9.61 11.83 14.53 90.74 -383.89 6.73 32.53%
EY 2.74 10.41 8.45 6.88 1.10 -0.26 14.86 -24.54%
DY 0.00 0.00 1.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.79 0.43 0.34 0.48 0.52 6.75%

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