[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1918.48%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 58,000 38,682 20,043 86,428 66,241 41,989 18,902 110.73%
PBT -1,720 -761 -678 -3,048 266 56 -441 147.16%
Tax 50 46 19 -298 -82 -100 -36 -
NP -1,670 -715 -659 -3,346 184 -44 -477 130.04%
-
NP to SH -1,670 -715 -659 -3,346 184 -44 -477 130.04%
-
Tax Rate - - - - 30.83% 178.57% - -
Total Cost 59,670 39,397 20,702 89,774 66,057 42,033 19,379 111.21%
-
Net Worth 82,894 83,618 83,433 84,115 88,319 89,885 85,739 -2.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 82,894 83,618 83,433 84,115 88,319 89,885 85,739 -2.21%
NOSH 60,507 60,593 60,458 60,514 61,333 62,857 60,379 0.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.88% -1.85% -3.29% -3.87% 0.28% -0.10% -2.52% -
ROE -2.01% -0.86% -0.79% -3.98% 0.21% -0.05% -0.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.86 63.84 33.15 142.82 108.00 66.80 31.31 110.41%
EPS -2.76 -1.18 -1.09 -5.53 0.30 -0.07 -0.79 129.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.38 1.39 1.44 1.43 1.42 -2.35%
Adjusted Per Share Value based on latest NOSH - 60,530
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.60 7.07 3.66 15.80 12.11 7.68 3.46 110.50%
EPS -0.31 -0.13 -0.12 -0.61 0.03 -0.01 -0.09 127.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1529 0.1525 0.1538 0.1615 0.1643 0.1568 -2.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.65 0.94 0.87 0.71 0.66 0.54 -
P/RPS 0.68 1.02 2.84 0.61 0.66 0.99 1.72 -46.04%
P/EPS -23.55 -55.08 -86.24 -15.73 236.67 -942.86 -68.35 -50.75%
EY -4.25 -1.82 -1.16 -6.36 0.42 -0.11 -1.46 103.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.68 0.63 0.49 0.46 0.38 15.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 18/08/04 20/05/04 26/02/04 20/11/03 27/08/03 29/05/03 -
Price 0.52 0.66 0.63 1.06 0.80 0.88 0.66 -
P/RPS 0.54 1.03 1.90 0.74 0.74 1.32 2.11 -59.59%
P/EPS -18.84 -55.93 -57.80 -19.17 266.67 -1,257.14 -83.54 -62.84%
EY -5.31 -1.79 -1.73 -5.22 0.38 -0.08 -1.20 168.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.46 0.76 0.56 0.62 0.46 -11.92%

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