[THRIVEN] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -300.35%
YoY- -57.98%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 15,036 11,404 11,099 5,446 75,057 87,569 72,307 -23.01%
PBT 1,994 -936 1,022 -4,690 -2,591 -3,175 -4,328 -
Tax 270 59 183 691 47 -243 -392 -
NP 2,264 -877 1,205 -3,999 -2,544 -3,418 -4,720 -
-
NP to SH 1,780 -1,175 1,233 -4,019 -2,544 -3,418 -4,720 -
-
Tax Rate -13.54% - -17.91% - - - - -
Total Cost 12,772 12,281 9,894 9,445 77,601 90,987 77,027 -25.85%
-
Net Worth 100,586 96,970 99,423 99,352 87,094 83,433 85,739 2.69%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 100,586 96,970 99,423 99,352 87,094 83,433 85,739 2.69%
NOSH 61,333 60,229 60,256 60,952 60,482 60,458 60,379 0.26%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.06% -7.69% 10.86% -73.43% -3.39% -3.90% -6.53% -
ROE 1.77% -1.21% 1.24% -4.05% -2.92% -4.10% -5.51% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 24.52 18.93 18.42 8.93 124.10 144.84 119.75 -23.20%
EPS 2.90 -1.95 2.05 -6.59 -4.21 -5.65 -7.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.61 1.65 1.63 1.44 1.38 1.42 2.42%
Adjusted Per Share Value based on latest NOSH - 60,952
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.75 2.09 2.03 1.00 13.72 16.01 13.22 -23.00%
EPS 0.33 -0.21 0.23 -0.73 -0.47 -0.62 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1773 0.1818 0.1816 0.1592 0.1525 0.1568 2.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.29 0.78 0.94 0.32 0.33 0.94 0.54 -
P/RPS 1.18 4.12 5.10 3.58 0.27 0.65 0.45 17.41%
P/EPS 9.99 -39.98 45.94 -4.85 -7.85 -16.63 -6.91 -
EY 10.01 -2.50 2.18 -20.61 -12.75 -6.01 -14.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.48 0.57 0.20 0.23 0.68 0.38 -11.69%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 21/05/08 24/05/07 25/05/06 16/05/05 20/05/04 29/05/03 -
Price 0.49 1.00 1.03 0.45 0.34 0.63 0.66 -
P/RPS 2.00 5.28 5.59 5.04 0.27 0.43 0.55 23.98%
P/EPS 16.88 -51.26 50.34 -6.82 -8.08 -11.14 -8.44 -
EY 5.92 -1.95 1.99 -14.65 -12.37 -8.97 -11.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.62 0.62 0.28 0.24 0.46 0.46 -6.87%

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