[THRIVEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.09%
YoY- 224.93%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,149 14,994 19,560 13,501 14,494 13,440 7,376 54.32%
PBT 1,473 1,952 6,532 6,653 5,584 3,030 -584 -
Tax -794 -796 -808 -989 -550 156 136 -
NP 678 1,156 5,724 5,664 5,033 3,186 -448 -
-
NP to SH 350 624 4,312 4,679 3,996 2,354 -736 -
-
Tax Rate 53.90% 40.78% 12.37% 14.87% 9.85% -5.15% - -
Total Cost 13,470 13,838 13,836 7,837 9,461 10,254 7,824 43.59%
-
Net Worth 91,967 104,273 60,483 104,009 102,321 100,195 100,586 -5.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 91,967 104,273 60,483 104,009 102,321 100,195 100,586 -5.79%
NOSH 91,967 60,273 60,483 60,470 60,545 60,358 61,333 30.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.80% 7.71% 29.26% 41.95% 34.73% 23.71% -6.07% -
ROE 0.38% 0.60% 7.13% 4.50% 3.91% 2.35% -0.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.39 24.88 32.34 22.33 23.94 22.27 12.03 17.82%
EPS 0.39 0.68 4.72 5.12 6.60 3.90 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.73 1.00 1.72 1.69 1.66 1.64 -28.07%
Adjusted Per Share Value based on latest NOSH - 60,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.59 2.74 3.58 2.47 2.65 2.46 1.35 54.33%
EPS 0.06 0.11 0.79 0.86 0.73 0.43 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1906 0.1106 0.1902 0.1871 0.1832 0.1839 -5.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.55 0.50 0.60 0.59 0.29 -
P/RPS 2.86 1.89 1.70 2.24 2.51 2.65 2.41 12.07%
P/EPS 115.40 45.40 7.71 6.46 9.09 15.13 -24.17 -
EY 0.87 2.20 12.96 15.48 11.00 6.61 -4.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.55 0.29 0.36 0.36 0.18 81.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 18/05/10 23/02/10 11/11/09 19/08/09 26/05/09 -
Price 0.49 0.45 0.48 0.52 0.57 0.52 0.49 -
P/RPS 3.18 1.81 1.48 2.33 2.38 2.34 4.07 -15.15%
P/EPS 128.51 43.47 6.73 6.72 8.64 13.33 -40.83 -
EY 0.78 2.30 14.85 14.88 11.58 7.50 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.26 0.48 0.30 0.34 0.31 0.30 38.65%

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