[THRIVEN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.27%
YoY- -75.97%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 5,460 44,680 25,126 21,826 21,220 47,143 37,718 -72.46%
PBT -15,104 9,008 14,957 -8,558 -8,880 11,779 6,697 -
Tax -900 -3,421 -936 -304 -600 -2,899 -1,132 -14.19%
NP -16,004 5,587 14,021 -8,862 -9,480 8,880 5,565 -
-
NP to SH -12,360 9,866 14,092 -8,112 -9,040 8,506 3,961 -
-
Tax Rate - 37.98% 6.26% - - 24.61% 16.90% -
Total Cost 21,464 39,093 11,105 30,688 30,700 38,263 32,153 -23.63%
-
Net Worth 137,333 95,981 141,528 125,325 125,555 127,704 127,752 4.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 2,280 1,320 -
Div Payout % - - - - - 26.81% 33.33% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 137,333 95,981 141,528 125,325 125,555 127,704 127,752 4.94%
NOSH 228,888 228,527 228,272 227,865 228,282 228,042 99,033 74.89%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -293.11% 12.50% 55.80% -40.60% -44.67% 18.84% 14.75% -
ROE -9.00% 10.28% 9.96% -6.47% -7.20% 6.66% 3.10% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.39 19.55 11.01 9.58 9.30 20.67 38.09 -84.23%
EPS -5.40 2.88 6.17 -3.56 -3.96 3.73 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.60 0.42 0.62 0.55 0.55 0.56 1.29 -39.99%
Adjusted Per Share Value based on latest NOSH - 227,341
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.00 8.17 4.59 3.99 3.88 8.62 6.90 -72.44%
EPS -2.26 1.80 2.58 -1.48 -1.65 1.56 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.24 -
NAPS 0.2511 0.1755 0.2588 0.2291 0.2296 0.2335 0.2336 4.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.69 0.39 0.45 0.455 0.405 0.45 1.18 -
P/RPS 28.93 1.99 4.09 4.75 4.36 2.18 3.10 343.86%
P/EPS -12.78 9.03 7.29 -12.78 -10.23 12.06 29.50 -
EY -7.83 11.07 13.72 -7.82 -9.78 8.29 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 2.22 1.13 -
P/NAPS 1.15 0.93 0.73 0.83 0.74 0.80 0.91 16.90%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 16/02/15 21/11/14 19/08/14 19/05/14 19/02/14 18/11/13 -
Price 0.935 0.42 0.44 0.475 0.46 0.44 1.26 -
P/RPS 39.20 2.15 4.00 4.96 4.95 2.13 3.31 420.34%
P/EPS -17.31 9.73 7.13 -13.34 -11.62 11.80 31.50 -
EY -5.78 10.28 14.03 -7.49 -8.61 8.48 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 2.27 1.06 -
P/NAPS 1.56 1.00 0.71 0.86 0.84 0.79 0.98 36.37%

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