[THRIVEN] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -5.62%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 11,099 5,446 75,057 87,569 72,307 58,264 67,970 -26.05%
PBT 1,022 -4,690 -2,591 -3,175 -4,328 -3,136 3,632 -19.04%
Tax 183 691 47 -243 -392 1,560 559 -16.97%
NP 1,205 -3,999 -2,544 -3,418 -4,720 -1,576 4,191 -18.75%
-
NP to SH 1,233 -4,019 -2,544 -3,418 -4,720 -2,311 4,191 -18.43%
-
Tax Rate -17.91% - - - - - -15.39% -
Total Cost 9,894 9,445 77,601 90,987 77,027 59,840 63,779 -26.68%
-
Net Worth 99,423 99,352 87,094 83,433 85,739 91,200 89,400 1.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 99,423 99,352 87,094 83,433 85,739 91,200 89,400 1.78%
NOSH 60,256 60,952 60,482 60,458 60,379 60,000 60,000 0.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.86% -73.43% -3.39% -3.90% -6.53% -2.70% 6.17% -
ROE 1.24% -4.05% -2.92% -4.10% -5.51% -2.53% 4.69% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.42 8.93 124.10 144.84 119.75 97.11 113.28 -26.11%
EPS 2.05 -6.59 -4.21 -5.65 -7.82 -3.85 6.98 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.44 1.38 1.42 1.52 1.49 1.71%
Adjusted Per Share Value based on latest NOSH - 60,458
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.03 1.00 13.72 16.01 13.22 10.65 12.43 -26.05%
EPS 0.23 -0.73 -0.47 -0.62 -0.86 -0.42 0.77 -18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1816 0.1592 0.1525 0.1568 0.1667 0.1635 1.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.94 0.32 0.33 0.94 0.54 0.90 0.80 -
P/RPS 5.10 3.58 0.27 0.65 0.45 0.93 0.71 38.88%
P/EPS 45.94 -4.85 -7.85 -16.63 -6.91 -23.37 11.45 26.04%
EY 2.18 -20.61 -12.75 -6.01 -14.48 -4.28 8.73 -20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.20 0.23 0.68 0.38 0.59 0.54 0.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 25/05/06 16/05/05 20/05/04 29/05/03 24/05/02 29/05/01 -
Price 1.03 0.45 0.34 0.63 0.66 0.89 0.70 -
P/RPS 5.59 5.04 0.27 0.43 0.55 0.92 0.62 44.24%
P/EPS 50.34 -6.82 -8.08 -11.14 -8.44 -23.11 10.02 30.85%
EY 1.99 -14.65 -12.37 -8.97 -11.84 -4.33 9.98 -23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.28 0.24 0.46 0.46 0.59 0.47 4.72%

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