[THRIVEN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 29.9%
YoY- 26.45%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 63,012 41,655 236,408 189,993 148,440 99,589 239,079 -58.92%
PBT -4,808 -5 29,255 32,727 24,357 18,830 27,369 -
Tax -1,835 -1,008 -8,453 -8,165 -5,846 -4,400 -5,849 -53.86%
NP -6,643 -1,013 20,802 24,562 18,511 14,430 21,520 -
-
NP to SH -6,710 -1,144 16,938 22,385 17,232 13,758 20,395 -
-
Tax Rate - - 28.89% 24.95% 24.00% 23.37% 21.37% -
Total Cost 69,655 42,668 215,606 165,431 129,929 85,159 217,559 -53.23%
-
Net Worth 196,899 202,368 202,368 213,307 207,838 201,053 179,007 6.56%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 196,899 202,368 202,368 213,307 207,838 201,053 179,007 6.56%
NOSH 546,942 546,942 546,942 546,942 546,942 546,942 497,242 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -10.54% -2.43% 8.80% 12.93% 12.47% 14.49% 9.00% -
ROE -3.41% -0.57% 8.37% 10.49% 8.29% 6.84% 11.39% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.52 7.62 43.22 34.74 27.14 19.32 48.08 -61.45%
EPS -1.23 -0.21 3.14 4.17 3.24 2.67 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.39 0.38 0.39 0.36 0.00%
Adjusted Per Share Value based on latest NOSH - 546,942
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.52 7.62 43.22 34.74 27.14 18.21 43.71 -58.92%
EPS -1.23 -0.21 3.10 4.09 3.15 2.52 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.39 0.38 0.3676 0.3273 6.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.21 0.165 0.185 0.185 0.225 0.23 0.19 -
P/RPS 1.82 2.17 0.43 0.53 0.83 1.19 0.40 174.83%
P/EPS -17.12 -78.89 5.97 4.52 7.14 8.62 4.63 -
EY -5.84 -1.27 16.74 22.12 14.00 11.60 21.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.50 0.47 0.59 0.59 0.53 6.20%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 21/02/20 27/11/19 23/08/19 24/05/19 28/02/19 -
Price 0.205 0.215 0.20 0.185 0.205 0.21 0.205 -
P/RPS 1.78 2.82 0.46 0.53 0.76 1.09 0.43 158.03%
P/EPS -16.71 -102.79 6.46 4.52 6.51 7.87 5.00 -
EY -5.98 -0.97 15.48 22.12 15.37 12.71 20.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.54 0.47 0.54 0.54 0.57 0.00%

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