[THRIVEN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -43.8%
YoY- -91.22%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,894 4,128 12,043 14,149 14,994 19,560 13,501 11.52%
PBT -170 -1,056 811 1,473 1,952 6,532 6,653 -
Tax -674 -632 -788 -794 -796 -808 -989 -22.61%
NP -844 -1,688 23 678 1,156 5,724 5,664 -
-
NP to SH -1,174 -1,604 -116 350 624 4,312 4,679 -
-
Tax Rate - - 97.16% 53.90% 40.78% 12.37% 14.87% -
Total Cost 16,738 5,816 12,020 13,470 13,838 13,836 7,837 66.07%
-
Net Worth 111,896 111,186 112,119 91,967 104,273 60,483 104,009 5.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,896 111,186 112,119 91,967 104,273 60,483 104,009 5.00%
NOSH 91,718 91,136 91,153 91,967 60,273 60,483 60,470 32.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -5.31% -40.89% 0.19% 4.80% 7.71% 29.26% 41.95% -
ROE -1.05% -1.44% -0.10% 0.38% 0.60% 7.13% 4.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.33 4.53 13.21 15.39 24.88 32.34 22.33 -15.58%
EPS -1.28 -1.76 -0.13 0.39 0.68 4.72 5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.23 1.00 1.73 1.00 1.72 -20.51%
Adjusted Per Share Value based on latest NOSH - 93,076
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.91 0.75 2.20 2.59 2.74 3.58 2.47 11.58%
EPS -0.21 -0.29 -0.02 0.06 0.11 0.79 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2046 0.2033 0.205 0.1681 0.1906 0.1106 0.1902 4.99%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.485 0.425 0.49 0.44 0.47 0.55 0.50 -
P/RPS 2.80 9.38 3.71 2.86 1.89 1.70 2.24 16.08%
P/EPS -37.89 -24.15 -385.05 115.40 45.40 7.71 6.46 -
EY -2.64 -4.14 -0.26 0.87 2.20 12.96 15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.40 0.44 0.27 0.55 0.29 23.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 13/05/11 23/02/11 11/11/10 17/08/10 18/05/10 23/02/10 -
Price 0.45 0.49 0.475 0.49 0.45 0.48 0.52 -
P/RPS 2.60 10.82 3.60 3.18 1.81 1.48 2.33 7.60%
P/EPS -35.16 -27.84 -373.26 128.51 43.47 6.73 6.72 -
EY -2.84 -3.59 -0.27 0.78 2.30 14.85 14.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.49 0.26 0.48 0.30 15.05%

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