[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 31.79%
YoY- -364.4%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 81,035 78,914 26,566 30,408 85,880 101,142 131,692 -27.59%
PBT -4,694 2,397 -14,830 -10,724 -13,485 1,420 6,212 -
Tax -2,840 -5,387 -326 -1,328 -742 -2,169 -3,974 -20.01%
NP -7,534 -2,990 -15,156 -12,052 -14,227 -749 2,238 -
-
NP to SH -6,908 -2,429 -14,878 -10,872 -15,940 -3,657 -1,584 166.21%
-
Tax Rate - 224.74% - - - 152.75% 63.97% -
Total Cost 88,569 81,905 41,722 42,460 100,107 101,891 129,454 -22.30%
-
Net Worth 158,613 164,083 158,613 164,083 164,083 180,491 180,491 -8.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 158,613 164,083 158,613 164,083 164,083 180,491 180,491 -8.23%
NOSH 546,944 546,944 546,944 546,944 546,944 546,944 546,944 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -9.30% -3.79% -57.05% -39.63% -16.57% -0.74% 1.70% -
ROE -4.36% -1.48% -9.38% -6.63% -9.71% -2.03% -0.88% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.82 14.43 4.86 5.56 15.70 18.49 24.08 -27.58%
EPS -1.26 -0.44 -2.72 -2.00 -2.91 -0.67 -0.28 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.29 0.30 0.30 0.33 0.33 -8.23%
Adjusted Per Share Value based on latest NOSH - 546,944
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.82 14.43 4.86 5.56 15.70 18.49 24.08 -27.58%
EPS -1.26 -0.44 -2.72 -2.00 -2.91 -0.67 -0.29 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.29 0.30 0.30 0.33 0.33 -8.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.095 0.13 0.135 0.145 0.145 0.155 0.185 -
P/RPS 0.64 0.90 2.78 2.61 0.92 0.84 0.77 -11.56%
P/EPS -7.52 -29.27 -4.96 -7.29 -4.98 -23.18 -63.88 -75.88%
EY -13.29 -3.42 -20.15 -13.71 -20.10 -4.31 -1.57 313.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.47 0.48 0.48 0.47 0.56 -29.64%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 30/11/22 24/08/22 27/05/22 25/02/22 26/11/21 20/08/21 -
Price 0.11 0.10 0.135 0.135 0.145 0.15 0.165 -
P/RPS 0.74 0.69 2.78 2.43 0.92 0.81 0.69 4.76%
P/EPS -8.71 -22.51 -4.96 -6.79 -4.98 -22.43 -56.97 -71.30%
EY -11.48 -4.44 -20.15 -14.72 -20.10 -4.46 -1.76 247.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.47 0.45 0.48 0.45 0.50 -16.67%

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