[THRIVEN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.97%
YoY- 233.76%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 43,810 17,455 8,185 16,547 15,036 11,404 11,099 25.68%
PBT 3,298 1,286 -1,086 8,432 1,994 -936 1,022 21.54%
Tax -1,231 -738 -744 -1,225 270 59 183 -
NP 2,067 548 -1,830 7,207 2,264 -877 1,205 9.40%
-
NP to SH 1,775 86 -1,595 5,941 1,780 -1,175 1,233 6.25%
-
Tax Rate 37.33% 57.39% - 14.53% -13.54% - -17.91% -
Total Cost 41,743 16,907 10,015 9,340 12,772 12,281 9,894 27.08%
-
Net Worth 113,090 111,607 111,186 60,483 100,586 96,970 99,423 2.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 113,090 111,607 111,186 60,483 100,586 96,970 99,423 2.16%
NOSH 91,202 91,481 91,136 60,483 61,333 60,229 60,256 7.14%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.72% 3.14% -22.36% 43.55% 15.06% -7.69% 10.86% -
ROE 1.57% 0.08% -1.43% 9.82% 1.77% -1.21% 1.24% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.04 19.08 8.98 27.36 24.52 18.93 18.42 17.30%
EPS 1.95 0.09 -1.75 9.82 2.90 -1.95 2.05 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.22 1.00 1.64 1.61 1.65 -4.64%
Adjusted Per Share Value based on latest NOSH - 60,483
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.01 3.19 1.50 3.03 2.75 2.09 2.03 25.67%
EPS 0.32 0.02 -0.29 1.09 0.33 -0.21 0.23 5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2068 0.2041 0.2033 0.1106 0.1839 0.1773 0.1818 2.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.465 0.41 0.425 0.55 0.29 0.78 0.94 -
P/RPS 0.97 2.15 4.73 2.01 1.18 4.12 5.10 -24.14%
P/EPS 23.89 436.13 -24.28 5.60 9.99 -39.98 45.94 -10.31%
EY 4.19 0.23 -4.12 17.86 10.01 -2.50 2.18 11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.35 0.55 0.18 0.48 0.57 -6.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 24/05/12 13/05/11 18/05/10 26/05/09 21/05/08 24/05/07 -
Price 0.58 0.63 0.49 0.48 0.49 1.00 1.03 -
P/RPS 1.21 3.30 5.46 1.75 2.00 5.28 5.59 -22.49%
P/EPS 29.80 670.16 -28.00 4.89 16.88 -51.26 50.34 -8.35%
EY 3.36 0.15 -3.57 20.46 5.92 -1.95 1.99 9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.40 0.48 0.30 0.62 0.62 -4.50%

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