[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -1282.76%
YoY- -137.2%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 17,850 13,549 15,894 4,128 12,043 14,149 14,994 12.29%
PBT 1,623 -358 -170 -1,056 811 1,473 1,952 -11.54%
Tax -706 519 -674 -632 -788 -794 -796 -7.66%
NP 917 161 -844 -1,688 23 678 1,156 -14.27%
-
NP to SH 426 -156 -1,174 -1,604 -116 350 624 -22.41%
-
Tax Rate 43.50% - - - 97.16% 53.90% 40.78% -
Total Cost 16,933 13,388 16,738 5,816 12,020 13,470 13,838 14.36%
-
Net Worth 111,485 110,700 111,896 111,186 112,119 91,967 104,273 4.54%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 111,485 110,700 111,896 111,186 112,119 91,967 104,273 4.54%
NOSH 90,638 90,000 91,718 91,136 91,153 91,967 60,273 31.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.14% 1.19% -5.31% -40.89% 0.19% 4.80% 7.71% -
ROE 0.38% -0.14% -1.05% -1.44% -0.10% 0.38% 0.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.69 15.05 17.33 4.53 13.21 15.39 24.88 -14.40%
EPS 0.47 -0.17 -1.28 -1.76 -0.13 0.39 0.68 -21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.22 1.22 1.23 1.00 1.73 -20.29%
Adjusted Per Share Value based on latest NOSH - 91,136
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.26 2.48 2.91 0.75 2.20 2.59 2.74 12.24%
EPS 0.08 -0.03 -0.21 -0.29 -0.02 0.06 0.11 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2038 0.2024 0.2046 0.2033 0.205 0.1681 0.1906 4.55%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.38 0.485 0.425 0.49 0.44 0.47 -
P/RPS 2.08 2.52 2.80 9.38 3.71 2.86 1.89 6.57%
P/EPS 87.23 -219.23 -37.89 -24.15 -385.05 115.40 45.40 54.36%
EY 1.15 -0.46 -2.64 -4.14 -0.26 0.87 2.20 -35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.40 0.35 0.40 0.44 0.27 14.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 18/08/11 13/05/11 23/02/11 11/11/10 17/08/10 -
Price 0.42 0.45 0.45 0.49 0.475 0.49 0.45 -
P/RPS 2.13 2.99 2.60 10.82 3.60 3.18 1.81 11.43%
P/EPS 89.36 -259.62 -35.16 -27.84 -373.26 128.51 43.47 61.46%
EY 1.12 -0.39 -2.84 -3.59 -0.27 0.78 2.30 -38.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.40 0.39 0.49 0.26 19.52%

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