[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -613.58%
YoY- -148.15%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 11,151 8,760 1,965 13,481 10,185 6,329 4,042 96.34%
PBT -93 182 -597 97 560 440 436 -
Tax 265 241 44 26 -7 14 11 729.31%
NP 172 423 -553 123 553 454 447 -47.00%
-
NP to SH -94 131 -524 -416 81 171 235 -
-
Tax Rate - -132.42% - -26.80% 1.25% -3.18% -2.52% -
Total Cost 10,979 8,337 2,518 13,358 9,632 5,875 3,595 110.06%
-
Net Worth 95,175 96,463 96,970 97,669 101,561 99,546 99,423 -2.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 95,175 96,463 96,970 97,669 101,561 99,546 99,423 -2.86%
NOSH 58,750 59,545 60,229 60,289 62,307 61,071 60,256 -1.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.54% 4.83% -28.14% 0.91% 5.43% 7.17% 11.06% -
ROE -0.10% 0.14% -0.54% -0.43% 0.08% 0.17% 0.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.98 14.71 3.26 22.36 16.35 10.36 6.71 99.63%
EPS -0.16 0.22 -0.87 -0.69 0.13 0.28 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.62 1.61 1.62 1.63 1.63 1.65 -1.21%
Adjusted Per Share Value based on latest NOSH - 60,609
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.04 1.60 0.36 2.46 1.86 1.16 0.74 96.24%
EPS -0.02 0.02 -0.10 -0.08 0.01 0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.1764 0.1773 0.1786 0.1857 0.182 0.1818 -2.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 1.01 0.78 1.40 1.64 1.82 0.94 -
P/RPS 2.74 6.87 23.91 6.26 10.03 17.56 14.01 -66.20%
P/EPS -325.00 459.09 -89.66 -202.90 1,261.54 650.00 241.03 -
EY -0.31 0.22 -1.12 -0.49 0.08 0.15 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.62 0.48 0.86 1.01 1.12 0.57 -31.87%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 12/08/08 21/05/08 26/02/08 07/11/07 22/08/07 24/05/07 -
Price 0.60 0.76 1.00 0.99 1.40 1.47 1.03 -
P/RPS 3.16 5.17 30.65 4.43 8.56 14.18 15.35 -65.03%
P/EPS -375.00 345.45 -114.94 -143.48 1,076.92 525.00 264.10 -
EY -0.27 0.29 -0.87 -0.70 0.09 0.19 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.62 0.61 0.86 0.90 0.62 -29.05%

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