[THRIVEN] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -17.7%
YoY- -1518.5%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 14,489 9,159 90,822 81,088 63,501 33,744 81,035 -68.29%
PBT -9,967 -5,261 -44,006 -29,409 -23,137 -4,548 -4,694 65.27%
Tax 89 -203 -3,819 -1,387 -1,288 -13,953 -2,840 -
NP -9,878 -5,464 -47,825 -30,796 -24,425 -18,501 -7,534 19.81%
-
NP to SH -9,196 -5,136 -46,009 -29,489 -25,054 -18,904 -6,908 21.03%
-
Tax Rate - - - - - - - -
Total Cost 24,367 14,623 138,647 111,884 87,926 52,245 88,569 -57.73%
-
Net Worth 103,919 103,919 109,388 125,797 131,266 136,736 158,613 -24.58%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 103,919 103,919 109,388 125,797 131,266 136,736 158,613 -24.58%
NOSH 546,944 546,944 546,944 546,944 546,944 546,944 546,944 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -68.18% -59.66% -52.66% -37.98% -38.46% -54.83% -9.30% -
ROE -8.85% -4.94% -42.06% -23.44% -19.09% -13.83% -4.36% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.65 1.67 16.61 14.83 11.61 6.17 14.82 -68.29%
EPS -1.68 -0.94 -8.41 -5.39 -4.58 -3.46 -1.26 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.23 0.24 0.25 0.29 -24.58%
Adjusted Per Share Value based on latest NOSH - 546,944
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.65 1.67 16.61 14.83 11.61 6.17 14.82 -68.29%
EPS -1.68 -0.94 -8.41 -5.39 -4.58 -3.46 -1.26 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.23 0.24 0.25 0.29 -24.58%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.16 0.115 0.105 0.105 0.11 0.105 0.095 -
P/RPS 6.04 6.87 0.63 0.71 0.95 1.70 0.64 347.19%
P/EPS -9.52 -12.25 -1.25 -1.95 -2.40 -3.04 -7.52 17.04%
EY -10.51 -8.17 -80.11 -51.35 -41.64 -32.92 -13.29 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.53 0.46 0.46 0.42 0.33 86.53%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 21/05/24 29/02/24 30/11/23 23/08/23 24/05/23 22/02/23 -
Price 0.14 0.115 0.105 0.115 0.105 0.10 0.11 -
P/RPS 5.28 6.87 0.63 0.78 0.90 1.62 0.74 271.06%
P/EPS -8.33 -12.25 -1.25 -2.13 -2.29 -2.89 -8.71 -2.93%
EY -12.01 -8.17 -80.11 -46.88 -43.63 -34.56 -11.48 3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.53 0.50 0.44 0.40 0.38 56.00%

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