[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -151.11%
YoY- 64.89%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,501 14,494 13,440 7,376 15,157 14,868 17,520 -15.90%
PBT 6,653 5,584 3,030 -584 1,543 -124 364 590.20%
Tax -989 -550 156 136 280 353 482 -
NP 5,664 5,033 3,186 -448 1,823 229 846 253.99%
-
NP to SH 4,679 3,996 2,354 -736 1,440 -125 262 579.65%
-
Tax Rate 14.87% 9.85% -5.15% - -18.15% - -132.42% -
Total Cost 7,837 9,461 10,254 7,824 13,334 14,638 16,674 -39.46%
-
Net Worth 104,009 102,321 100,195 100,586 99,226 95,174 96,463 5.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 104,009 102,321 100,195 100,586 99,226 95,174 96,463 5.13%
NOSH 60,470 60,545 60,358 61,333 60,504 58,749 59,545 1.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 41.95% 34.73% 23.71% -6.07% 12.03% 1.54% 4.83% -
ROE 4.50% 3.91% 2.35% -0.73% 1.45% -0.13% 0.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.33 23.94 22.27 12.03 25.05 25.31 29.42 -16.75%
EPS 5.12 6.60 3.90 -1.20 2.38 -0.21 0.44 411.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.66 1.64 1.64 1.62 1.62 4.06%
Adjusted Per Share Value based on latest NOSH - 61,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.47 2.65 2.46 1.35 2.77 2.72 3.20 -15.81%
EPS 0.86 0.73 0.43 -0.13 0.26 -0.02 0.05 562.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1871 0.1832 0.1839 0.1814 0.174 0.1764 5.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.60 0.59 0.29 0.59 0.52 1.01 -
P/RPS 2.24 2.51 2.65 2.41 2.36 2.05 3.43 -24.66%
P/EPS 6.46 9.09 15.13 -24.17 24.79 -243.75 229.55 -90.68%
EY 15.48 11.00 6.61 -4.14 4.03 -0.41 0.44 966.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.36 0.18 0.36 0.32 0.62 -39.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 11/11/09 19/08/09 26/05/09 23/02/09 11/11/08 12/08/08 -
Price 0.52 0.57 0.52 0.49 0.59 0.60 0.76 -
P/RPS 2.33 2.38 2.34 4.07 2.36 2.37 2.58 -6.55%
P/EPS 6.72 8.64 13.33 -40.83 24.79 -281.25 172.73 -88.45%
EY 14.88 11.58 7.50 -2.45 4.03 -0.36 0.58 764.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.31 0.30 0.36 0.37 0.47 -25.80%

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