[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 186.3%
YoY- 214.8%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,845 10,913 5,305 47,143 28,289 8,481 1,479 444.68%
PBT 11,218 -4,279 -2,220 11,779 5,023 -1,700 -1,526 -
Tax -702 -152 -150 -2,899 -849 -404 -322 68.05%
NP 10,516 -4,431 -2,370 8,880 4,174 -2,104 -1,848 -
-
NP to SH 10,569 -4,056 -2,260 8,506 2,971 -2,305 -1,669 -
-
Tax Rate 6.26% - - 24.61% 16.90% - - -
Total Cost 8,329 15,344 7,675 38,263 24,115 10,585 3,327 84.26%
-
Net Worth 141,528 125,325 125,555 127,704 127,752 95,273 113,090 16.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,280 990 768 - -
Div Payout % - - - 26.81% 33.33% 0.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 141,528 125,325 125,555 127,704 127,752 95,273 113,090 16.11%
NOSH 228,272 227,865 228,282 228,042 99,033 76,833 91,202 84.24%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 55.80% -40.60% -44.67% 18.84% 14.75% -24.81% -124.95% -
ROE 7.47% -3.24% -1.80% 6.66% 2.33% -2.42% -1.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.26 4.79 2.32 20.67 28.57 11.04 1.62 195.94%
EPS 4.63 -1.78 -0.99 3.73 3.00 -3.00 -1.83 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.62 0.55 0.55 0.56 1.29 1.24 1.24 -36.97%
Adjusted Per Share Value based on latest NOSH - 228,719
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.45 2.00 0.97 8.62 5.17 1.55 0.27 445.71%
EPS 1.93 -0.74 -0.41 1.56 0.54 -0.42 -0.31 -
DPS 0.00 0.00 0.00 0.42 0.18 0.14 0.00 -
NAPS 0.2588 0.2291 0.2296 0.2335 0.2336 0.1742 0.2068 16.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.45 0.455 0.405 0.45 1.18 0.59 0.465 -
P/RPS 5.45 9.50 17.43 2.18 4.13 5.35 28.67 -66.90%
P/EPS 9.72 -25.56 -40.91 12.06 39.33 -19.67 -25.41 -
EY 10.29 -3.91 -2.44 8.29 2.54 -5.08 -3.94 -
DY 0.00 0.00 0.00 2.22 0.85 1.69 0.00 -
P/NAPS 0.73 0.83 0.74 0.80 0.91 0.48 0.38 54.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 19/08/14 19/05/14 19/02/14 18/11/13 19/08/13 20/05/13 -
Price 0.44 0.475 0.46 0.44 1.26 1.24 0.58 -
P/RPS 5.33 9.92 19.79 2.13 4.41 11.23 35.77 -71.86%
P/EPS 9.50 -26.69 -46.46 11.80 42.00 -41.33 -31.69 -
EY 10.52 -3.75 -2.15 8.48 2.38 -2.42 -3.16 -
DY 0.00 0.00 0.00 2.27 0.79 0.81 0.00 -
P/NAPS 0.71 0.86 0.84 0.79 0.98 1.00 0.47 31.62%

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