[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -347.08%
YoY- -125.24%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,143 37,718 16,962 5,916 42,968 3,940 4,550 373.24%
PBT 11,779 6,697 -3,400 -6,104 4,223 -4,969 -3,624 -
Tax -2,899 -1,132 -808 -1,288 -1,099 -596 -710 154.80%
NP 8,880 5,565 -4,208 -7,392 3,124 -5,565 -4,334 -
-
NP to SH 8,506 3,961 -4,610 -6,676 2,702 -5,029 -3,756 -
-
Tax Rate 24.61% 16.90% - - 26.02% - - -
Total Cost 38,263 32,153 21,170 13,308 39,844 9,505 8,884 164.01%
-
Net Worth 127,704 127,752 95,273 113,090 115,017 108,684 110,309 10.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,280 1,320 1,536 - - - - -
Div Payout % 26.81% 33.33% 0.00% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 127,704 127,752 95,273 113,090 115,017 108,684 110,309 10.22%
NOSH 228,042 99,033 76,833 91,202 91,283 91,331 91,165 83.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.84% 14.75% -24.81% -124.95% 7.27% -141.25% -95.25% -
ROE 6.66% 3.10% -4.84% -5.90% 2.35% -4.63% -3.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.67 38.09 22.08 6.49 47.07 4.31 4.99 157.25%
EPS 3.73 4.00 -6.00 -7.32 2.96 -5.51 -4.12 -
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 1.29 1.24 1.24 1.26 1.19 1.21 -40.08%
Adjusted Per Share Value based on latest NOSH - 91,202
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.62 6.90 3.10 1.08 7.86 0.72 0.83 373.98%
EPS 1.56 0.72 -0.84 -1.22 0.49 -0.92 -0.69 -
DPS 0.42 0.24 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.2336 0.1742 0.2068 0.2103 0.1987 0.2017 10.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 1.18 0.59 0.465 0.40 0.47 0.58 -
P/RPS 2.18 3.10 2.67 7.17 0.85 10.89 11.62 -67.12%
P/EPS 12.06 29.50 -9.83 -6.35 13.51 -8.54 -14.08 -
EY 8.29 3.39 -10.17 -15.74 7.40 -11.72 -7.10 -
DY 2.22 1.13 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.48 0.38 0.32 0.39 0.48 40.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 18/11/13 19/08/13 20/05/13 19/02/13 19/11/12 23/08/12 -
Price 0.44 1.26 1.24 0.58 0.43 0.45 0.57 -
P/RPS 2.13 3.31 5.62 8.94 0.91 10.43 11.42 -67.25%
P/EPS 11.80 31.50 -20.67 -7.92 14.53 -8.17 -13.83 -
EY 8.48 3.17 -4.84 -12.62 6.88 -12.24 -7.23 -
DY 2.27 1.06 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.98 1.00 0.47 0.34 0.38 0.47 41.23%

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