[THRIVEN] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 518.18%
YoY- 106.74%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 38,682 20,043 86,428 66,241 41,989 18,902 67,552 -31.06%
PBT -761 -678 -3,048 266 56 -441 -3,756 -65.53%
Tax 46 19 -298 -82 -100 -36 -375 -
NP -715 -659 -3,346 184 -44 -477 -4,131 -68.97%
-
NP to SH -715 -659 -3,346 184 -44 -477 -4,131 -68.97%
-
Tax Rate - - - 30.83% 178.57% - - -
Total Cost 39,397 20,702 89,774 66,057 42,033 19,379 71,683 -32.92%
-
Net Worth 83,618 83,433 84,115 88,319 89,885 85,739 86,551 -2.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 83,618 83,433 84,115 88,319 89,885 85,739 86,551 -2.27%
NOSH 60,593 60,458 60,514 61,333 62,857 60,379 60,525 0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.85% -3.29% -3.87% 0.28% -0.10% -2.52% -6.12% -
ROE -0.86% -0.79% -3.98% 0.21% -0.05% -0.56% -4.77% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 63.84 33.15 142.82 108.00 66.80 31.31 111.61 -31.11%
EPS -1.18 -1.09 -5.53 0.30 -0.07 -0.79 -6.83 -69.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.39 1.44 1.43 1.42 1.43 -2.34%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.07 3.66 15.80 12.11 7.68 3.46 12.35 -31.07%
EPS -0.13 -0.12 -0.61 0.03 -0.01 -0.09 -0.76 -69.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1529 0.1525 0.1538 0.1615 0.1643 0.1568 0.1582 -2.24%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.65 0.94 0.87 0.71 0.66 0.54 0.70 -
P/RPS 1.02 2.84 0.61 0.66 0.99 1.72 0.63 37.92%
P/EPS -55.08 -86.24 -15.73 236.67 -942.86 -68.35 -10.26 206.90%
EY -1.82 -1.16 -6.36 0.42 -0.11 -1.46 -9.75 -67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.63 0.49 0.46 0.38 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 20/05/04 26/02/04 20/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.66 0.63 1.06 0.80 0.88 0.66 0.65 -
P/RPS 1.03 1.90 0.74 0.74 1.32 2.11 0.58 46.69%
P/EPS -55.93 -57.80 -19.17 266.67 -1,257.14 -83.54 -9.52 225.94%
EY -1.79 -1.73 -5.22 0.38 -0.08 -1.20 -10.50 -69.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.76 0.56 0.62 0.46 0.45 4.40%

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