[THRIVEN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 185.93%
YoY- 178.76%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 21,826 21,220 47,143 37,718 16,962 5,916 42,968 -36.41%
PBT -8,558 -8,880 11,779 6,697 -3,400 -6,104 4,223 -
Tax -304 -600 -2,899 -1,132 -808 -1,288 -1,099 -57.64%
NP -8,862 -9,480 8,880 5,565 -4,208 -7,392 3,124 -
-
NP to SH -8,112 -9,040 8,506 3,961 -4,610 -6,676 2,702 -
-
Tax Rate - - 24.61% 16.90% - - 26.02% -
Total Cost 30,688 30,700 38,263 32,153 21,170 13,308 39,844 -16.01%
-
Net Worth 125,325 125,555 127,704 127,752 95,273 113,090 115,017 5.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,280 1,320 1,536 - - -
Div Payout % - - 26.81% 33.33% 0.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 125,325 125,555 127,704 127,752 95,273 113,090 115,017 5.90%
NOSH 227,865 228,282 228,042 99,033 76,833 91,202 91,283 84.32%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -40.60% -44.67% 18.84% 14.75% -24.81% -124.95% 7.27% -
ROE -6.47% -7.20% 6.66% 3.10% -4.84% -5.90% 2.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.58 9.30 20.67 38.09 22.08 6.49 47.07 -65.50%
EPS -3.56 -3.96 3.73 4.00 -6.00 -7.32 2.96 -
DPS 0.00 0.00 1.00 1.33 2.00 0.00 0.00 -
NAPS 0.55 0.55 0.56 1.29 1.24 1.24 1.26 -42.54%
Adjusted Per Share Value based on latest NOSH - 87,933
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.99 3.88 8.62 6.90 3.10 1.08 7.86 -36.44%
EPS -1.48 -1.65 1.56 0.72 -0.84 -1.22 0.49 -
DPS 0.00 0.00 0.42 0.24 0.28 0.00 0.00 -
NAPS 0.2291 0.2296 0.2335 0.2336 0.1742 0.2068 0.2103 5.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.455 0.405 0.45 1.18 0.59 0.465 0.40 -
P/RPS 4.75 4.36 2.18 3.10 2.67 7.17 0.85 215.90%
P/EPS -12.78 -10.23 12.06 29.50 -9.83 -6.35 13.51 -
EY -7.82 -9.78 8.29 3.39 -10.17 -15.74 7.40 -
DY 0.00 0.00 2.22 1.13 3.39 0.00 0.00 -
P/NAPS 0.83 0.74 0.80 0.91 0.48 0.38 0.32 89.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 19/05/14 19/02/14 18/11/13 19/08/13 20/05/13 19/02/13 -
Price 0.475 0.46 0.44 1.26 1.24 0.58 0.43 -
P/RPS 4.96 4.95 2.13 3.31 5.62 8.94 0.91 210.67%
P/EPS -13.34 -11.62 11.80 31.50 -20.67 -7.92 14.53 -
EY -7.49 -8.61 8.48 3.17 -4.84 -12.62 6.88 -
DY 0.00 0.00 2.27 1.06 1.61 0.00 0.00 -
P/NAPS 0.86 0.84 0.79 0.98 1.00 0.47 0.34 85.95%

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