[THRIVEN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.33%
YoY- 1963.95%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 69,500 40,740 50,969 43,810 17,455 8,185 16,547 26.99%
PBT 4,402 7,452 11,085 3,298 1,286 -1,086 8,432 -10.25%
Tax -2,081 -3,496 -2,727 -1,231 -738 -744 -1,225 9.22%
NP 2,321 3,956 8,358 2,067 548 -1,830 7,207 -17.19%
-
NP to SH 5,220 9,036 7,915 1,775 86 -1,595 5,941 -2.13%
-
Tax Rate 47.27% 46.91% 24.60% 37.33% 57.39% - 14.53% -
Total Cost 67,179 36,784 42,611 41,743 16,907 10,015 9,340 38.89%
-
Net Worth 165,747 137,333 125,555 113,090 111,607 111,186 60,483 18.27%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 1,515 - - - - -
Div Payout % - - 19.15% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 165,747 137,333 125,555 113,090 111,607 111,186 60,483 18.27%
NOSH 376,699 228,888 228,282 91,202 91,481 91,136 60,483 35.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.34% 9.71% 16.40% 4.72% 3.14% -22.36% 43.55% -
ROE 3.15% 6.58% 6.30% 1.57% 0.08% -1.43% 9.82% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.45 17.80 22.33 48.04 19.08 8.98 27.36 -6.35%
EPS 1.39 3.95 3.47 1.95 0.09 -1.75 9.82 -27.78%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.60 0.55 1.24 1.22 1.22 1.00 -12.77%
Adjusted Per Share Value based on latest NOSH - 91,202
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.71 7.45 9.32 8.01 3.19 1.50 3.03 26.96%
EPS 0.95 1.65 1.45 0.32 0.02 -0.29 1.09 -2.26%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.2511 0.2296 0.2068 0.2041 0.2033 0.1106 18.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.29 0.69 0.405 0.465 0.41 0.425 0.55 -
P/RPS 1.57 3.88 1.81 0.97 2.15 4.73 2.01 -4.03%
P/EPS 20.93 17.48 11.68 23.89 436.13 -24.28 5.60 24.54%
EY 4.78 5.72 8.56 4.19 0.23 -4.12 17.86 -19.70%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.15 0.74 0.38 0.34 0.35 0.55 3.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 28/05/15 19/05/14 20/05/13 24/05/12 13/05/11 18/05/10 -
Price 0.28 0.935 0.46 0.58 0.63 0.49 0.48 -
P/RPS 1.52 5.25 2.06 1.21 3.30 5.46 1.75 -2.31%
P/EPS 20.21 23.68 13.27 29.80 670.16 -28.00 4.89 26.65%
EY 4.95 4.22 7.54 3.36 0.15 -3.57 20.46 -21.04%
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.56 0.84 0.47 0.52 0.40 0.48 4.90%

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