[THRIVEN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 40.03%
YoY- 8.63%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 56,220 56,810 35,981 17,580 5,460 44,680 25,126 70.98%
PBT -10,356 3,215 750 -9,494 -15,104 9,008 14,957 -
Tax 2,132 -2,839 -1,697 -876 -900 -3,421 -936 -
NP -8,224 376 -946 -10,370 -16,004 5,587 14,021 -
-
NP to SH -5,512 3,508 2,128 -7,412 -12,360 9,866 14,092 -
-
Tax Rate - 88.30% 226.27% - - 37.98% 6.26% -
Total Cost 64,444 56,434 36,927 27,950 21,464 39,093 11,105 222.58%
-
Net Worth 165,747 165,747 160,725 142,236 137,333 95,981 141,528 11.09%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 165,747 165,747 160,725 142,236 137,333 95,981 141,528 11.09%
NOSH 376,699 376,699 376,699 251,132 228,888 228,527 228,272 39.60%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -14.63% 0.66% -2.63% -58.99% -293.11% 12.50% 55.80% -
ROE -3.33% 2.12% 1.32% -5.21% -9.00% 10.28% 9.96% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.92 15.08 14.33 7.66 2.39 19.55 11.01 22.43%
EPS -1.48 0.97 0.91 -2.96 -5.40 2.88 6.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.64 0.62 0.60 0.42 0.62 -20.42%
Adjusted Per Share Value based on latest NOSH - 251,132
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.28 10.39 6.58 3.21 1.00 8.17 4.59 71.09%
EPS -1.01 0.64 0.39 -1.36 -2.26 1.80 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.303 0.2939 0.2601 0.2511 0.1755 0.2588 11.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.29 0.395 0.575 0.91 0.69 0.39 0.45 -
P/RPS 1.94 2.62 4.01 11.88 28.93 1.99 4.09 -39.15%
P/EPS -19.82 42.42 67.86 -28.17 -12.78 9.03 7.29 -
EY -5.05 2.36 1.47 -3.55 -7.83 11.07 13.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.90 0.90 1.47 1.15 0.93 0.73 -6.49%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 17/05/16 23/02/16 16/11/15 21/08/15 28/05/15 16/02/15 21/11/14 -
Price 0.28 0.34 0.45 0.635 0.935 0.42 0.44 -
P/RPS 1.88 2.25 3.14 8.29 39.20 2.15 4.00 -39.52%
P/EPS -19.14 36.51 53.11 -19.65 -17.31 9.73 7.13 -
EY -5.23 2.74 1.88 -5.09 -5.78 10.28 14.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.70 1.02 1.56 1.00 0.71 -6.67%

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