[THRIVEN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -43.25%
YoY- -16.95%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 149,674 126,024 166,620 236,408 253,324 296,880 398,356 -47.83%
PBT 5,382 -9,616 -20 29,255 43,636 48,714 75,320 -82.69%
Tax -4,297 -3,670 -4,032 -8,453 -10,886 -11,692 -17,600 -60.83%
NP 1,085 -13,286 -4,052 20,802 32,749 37,022 57,720 -92.87%
-
NP to SH 332 -13,420 -4,576 16,938 29,846 34,464 55,032 -96.65%
-
Tax Rate 79.84% - - 28.89% 24.95% 24.00% 23.37% -
Total Cost 148,589 139,310 170,672 215,606 220,574 259,858 340,636 -42.39%
-
Net Worth 191,429 196,899 202,368 202,368 213,307 207,838 201,053 -3.20%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 191,429 196,899 202,368 202,368 213,307 207,838 201,053 -3.20%
NOSH 546,942 546,942 546,942 546,942 546,942 546,942 546,942 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.73% -10.54% -2.43% 8.80% 12.93% 12.47% 14.49% -
ROE 0.17% -6.82% -2.26% 8.37% 13.99% 16.58% 27.37% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.37 23.04 30.46 43.22 46.32 54.28 77.27 -49.84%
EPS 0.07 -2.46 -0.84 3.14 5.56 6.48 10.68 -96.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.37 0.37 0.39 0.38 0.39 -6.94%
Adjusted Per Share Value based on latest NOSH - 546,942
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.37 23.04 30.46 43.22 46.32 54.28 72.83 -47.83%
EPS 0.06 -2.45 -0.84 3.10 5.46 6.30 10.06 -96.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.37 0.37 0.39 0.38 0.3676 -3.20%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.185 0.21 0.165 0.185 0.185 0.225 0.23 -
P/RPS 0.68 0.91 0.54 0.43 0.40 0.41 0.30 72.29%
P/EPS 304.77 -8.56 -19.72 5.97 3.39 3.57 2.15 2594.24%
EY 0.33 -11.68 -5.07 16.74 29.50 28.01 46.41 -96.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.45 0.50 0.47 0.59 0.59 -6.88%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 28/08/20 26/06/20 21/02/20 27/11/19 23/08/19 24/05/19 -
Price 0.215 0.205 0.215 0.20 0.185 0.205 0.21 -
P/RPS 0.79 0.89 0.71 0.46 0.40 0.38 0.27 104.17%
P/EPS 354.19 -8.35 -25.70 6.46 3.39 3.25 1.97 3055.53%
EY 0.28 -11.97 -3.89 15.48 29.50 30.74 50.83 -96.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.58 0.54 0.47 0.54 0.54 8.44%

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