[THRIVEN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
08-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 221.67%
YoY- -95.06%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 6,329 4,042 7,890 4,633 1,684 828 22,222 -56.81%
PBT 440 436 441 175 -227 -139 1,305 -51.65%
Tax 14 11 182 170 22 10 680 -92.54%
NP 454 447 623 345 -205 -129 1,985 -62.70%
-
NP to SH 171 235 864 247 -203 -128 1,966 -80.45%
-
Tax Rate -3.18% -2.52% -41.27% -97.14% - - -52.11% -
Total Cost 5,875 3,595 7,267 4,288 1,889 957 20,237 -56.25%
-
Net Worth 99,546 99,423 99,083 98,598 96,723 99,352 98,487 0.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 99,546 99,423 99,083 98,598 96,723 99,352 98,487 0.71%
NOSH 61,071 60,256 60,416 60,490 59,705 60,952 60,421 0.71%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.17% 11.06% 7.90% 7.45% -12.17% -15.58% 8.93% -
ROE 0.17% 0.24% 0.87% 0.25% -0.21% -0.13% 2.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.36 6.71 13.06 7.66 2.82 1.36 36.78 -57.12%
EPS 0.28 0.39 1.43 0.41 -0.34 -0.21 3.25 -80.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.65 1.64 1.63 1.62 1.63 1.63 0.00%
Adjusted Per Share Value based on latest NOSH - 60,490
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.16 0.74 1.44 0.85 0.31 0.15 4.06 -56.71%
EPS 0.03 0.04 0.16 0.05 -0.04 -0.02 0.36 -81.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.1818 0.1812 0.1803 0.1768 0.1816 0.1801 0.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.82 0.94 0.57 0.49 0.46 0.32 0.31 -
P/RPS 17.56 14.01 4.36 6.40 16.31 23.56 0.84 663.10%
P/EPS 650.00 241.03 39.86 120.00 -135.29 -152.38 9.53 1582.30%
EY 0.15 0.41 2.51 0.83 -0.74 -0.66 10.50 -94.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.57 0.35 0.30 0.28 0.20 0.19 227.38%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 24/05/07 27/02/07 08/11/06 02/08/06 25/05/06 27/02/06 -
Price 1.47 1.03 0.94 0.50 0.74 0.45 0.35 -
P/RPS 14.18 15.35 7.20 6.53 26.24 33.13 0.95 509.23%
P/EPS 525.00 264.10 65.73 122.45 -217.65 -214.29 10.76 1244.79%
EY 0.19 0.38 1.52 0.82 -0.46 -0.47 9.30 -92.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.62 0.57 0.31 0.46 0.28 0.21 164.54%

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