[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -795.77%
YoY- -84.79%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 42,968 3,940 4,550 2,548 17,850 13,549 15,894 93.47%
PBT 4,223 -4,969 -3,624 -2,404 1,623 -358 -170 -
Tax -1,099 -596 -710 -760 -706 519 -674 38.32%
NP 3,124 -5,565 -4,334 -3,164 917 161 -844 -
-
NP to SH 2,702 -5,029 -3,756 -2,964 426 -156 -1,174 -
-
Tax Rate 26.02% - - - 43.50% - - -
Total Cost 39,844 9,505 8,884 5,712 16,933 13,388 16,738 77.81%
-
Net Worth 115,017 108,684 110,309 111,607 111,485 110,700 111,896 1.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 115,017 108,684 110,309 111,607 111,485 110,700 111,896 1.84%
NOSH 91,283 91,331 91,165 91,481 90,638 90,000 91,718 -0.31%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.27% -141.25% -95.25% -124.18% 5.14% 1.19% -5.31% -
ROE 2.35% -4.63% -3.40% -2.66% 0.38% -0.14% -1.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.07 4.31 4.99 2.79 19.69 15.05 17.33 94.08%
EPS 2.96 -5.51 -4.12 -3.24 0.47 -0.17 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.21 1.22 1.23 1.23 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 91,481
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.86 0.72 0.83 0.47 3.26 2.48 2.91 93.36%
EPS 0.49 -0.92 -0.69 -0.54 0.08 -0.03 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.1987 0.2017 0.2041 0.2038 0.2024 0.2046 1.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.47 0.58 0.41 0.41 0.38 0.485 -
P/RPS 0.85 10.89 11.62 14.72 2.08 2.52 2.80 -54.66%
P/EPS 13.51 -8.54 -14.08 -12.65 87.23 -219.23 -37.89 -
EY 7.40 -11.72 -7.10 -7.90 1.15 -0.46 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.48 0.34 0.33 0.31 0.40 -13.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 18/08/11 -
Price 0.43 0.45 0.57 0.63 0.42 0.45 0.45 -
P/RPS 0.91 10.43 11.42 22.62 2.13 2.99 2.60 -50.17%
P/EPS 14.53 -8.17 -13.83 -19.44 89.36 -259.62 -35.16 -
EY 6.88 -12.24 -7.23 -5.14 1.12 -0.39 -2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.47 0.52 0.34 0.37 0.37 -5.45%

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