[THRIVEN] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -994.62%
YoY- -595.51%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 90,822 108,117 127,002 134,976 81,035 78,914 26,566 126.43%
PBT -44,006 -39,212 -46,274 -18,192 -4,694 2,397 -14,830 106.08%
Tax -3,819 -1,849 -2,576 -55,812 -2,840 -5,387 -326 413.50%
NP -47,825 -41,061 -48,850 -74,004 -7,534 -2,990 -15,156 114.68%
-
NP to SH -46,009 -39,318 -50,108 -75,616 -6,908 -2,429 -14,878 111.82%
-
Tax Rate - - - - - 224.74% - -
Total Cost 138,647 149,178 175,852 208,980 88,569 81,905 41,722 122.20%
-
Net Worth 109,388 125,797 131,266 136,736 158,613 164,083 158,613 -21.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 109,388 125,797 131,266 136,736 158,613 164,083 158,613 -21.88%
NOSH 546,944 546,944 546,944 546,944 546,944 546,944 546,944 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -52.66% -37.98% -38.46% -54.83% -9.30% -3.79% -57.05% -
ROE -42.06% -31.26% -38.17% -55.30% -4.36% -1.48% -9.38% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.61 19.77 23.22 24.68 14.82 14.43 4.86 126.38%
EPS -8.41 -7.19 -9.16 -13.84 -1.26 -0.44 -2.72 111.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.24 0.25 0.29 0.30 0.29 -21.88%
Adjusted Per Share Value based on latest NOSH - 546,944
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.61 19.77 23.22 24.68 14.82 14.43 4.86 126.38%
EPS -8.41 -7.19 -9.16 -13.84 -1.26 -0.44 -2.72 111.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.24 0.25 0.29 0.30 0.29 -21.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.105 0.105 0.11 0.105 0.095 0.13 0.135 -
P/RPS 0.63 0.53 0.47 0.43 0.64 0.90 2.78 -62.72%
P/EPS -1.25 -1.46 -1.20 -0.76 -7.52 -29.27 -4.96 -60.00%
EY -80.11 -68.46 -83.29 -131.67 -13.29 -3.42 -20.15 150.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.46 0.42 0.33 0.43 0.47 8.31%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 23/08/23 24/05/23 22/02/23 30/11/22 24/08/22 -
Price 0.105 0.115 0.105 0.10 0.11 0.10 0.135 -
P/RPS 0.63 0.58 0.45 0.41 0.74 0.69 2.78 -62.72%
P/EPS -1.25 -1.60 -1.15 -0.72 -8.71 -22.51 -4.96 -60.00%
EY -80.11 -62.51 -87.25 -138.25 -11.48 -4.44 -20.15 150.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.44 0.40 0.38 0.33 0.47 8.31%

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