[THRIVEN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.61%
YoY- 251.49%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 17,455 8,185 16,547 15,036 11,404 11,099 5,446 21.40%
PBT 1,286 -1,086 8,432 1,994 -936 1,022 -4,690 -
Tax -738 -744 -1,225 270 59 183 691 -
NP 548 -1,830 7,207 2,264 -877 1,205 -3,999 -
-
NP to SH 86 -1,595 5,941 1,780 -1,175 1,233 -4,019 -
-
Tax Rate 57.39% - 14.53% -13.54% - -17.91% - -
Total Cost 16,907 10,015 9,340 12,772 12,281 9,894 9,445 10.18%
-
Net Worth 111,607 111,186 60,483 100,586 96,970 99,423 99,352 1.95%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 111,607 111,186 60,483 100,586 96,970 99,423 99,352 1.95%
NOSH 91,481 91,136 60,483 61,333 60,229 60,256 60,952 6.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.14% -22.36% 43.55% 15.06% -7.69% 10.86% -73.43% -
ROE 0.08% -1.43% 9.82% 1.77% -1.21% 1.24% -4.05% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.08 8.98 27.36 24.52 18.93 18.42 8.93 13.47%
EPS 0.09 -1.75 9.82 2.90 -1.95 2.05 -6.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.00 1.64 1.61 1.65 1.63 -4.70%
Adjusted Per Share Value based on latest NOSH - 61,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.19 1.50 3.03 2.75 2.09 2.03 1.00 21.30%
EPS 0.02 -0.29 1.09 0.33 -0.21 0.23 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2041 0.2033 0.1106 0.1839 0.1773 0.1818 0.1816 1.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.425 0.55 0.29 0.78 0.94 0.32 -
P/RPS 2.15 4.73 2.01 1.18 4.12 5.10 3.58 -8.14%
P/EPS 436.13 -24.28 5.60 9.99 -39.98 45.94 -4.85 -
EY 0.23 -4.12 17.86 10.01 -2.50 2.18 -20.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.55 0.18 0.48 0.57 0.20 9.23%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 13/05/11 18/05/10 26/05/09 21/05/08 24/05/07 25/05/06 -
Price 0.63 0.49 0.48 0.49 1.00 1.03 0.45 -
P/RPS 3.30 5.46 1.75 2.00 5.28 5.59 5.04 -6.80%
P/EPS 670.16 -28.00 4.89 16.88 -51.26 50.34 -6.82 -
EY 0.15 -3.57 20.46 5.92 -1.95 1.99 -14.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.48 0.30 0.62 0.62 0.28 10.85%

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