[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 15.21%
YoY- 10046.77%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 189,993 148,440 99,589 239,079 173,154 107,796 39,716 183.64%
PBT 32,727 24,357 18,830 27,369 24,171 14,907 4,545 272.44%
Tax -8,165 -5,846 -4,400 -5,849 -5,843 -3,799 -975 311.85%
NP 24,562 18,511 14,430 21,520 18,328 11,108 3,570 261.31%
-
NP to SH 22,385 17,232 13,758 20,395 17,703 10,562 3,265 260.47%
-
Tax Rate 24.95% 24.00% 23.37% 21.37% 24.17% 25.48% 21.45% -
Total Cost 165,431 129,929 85,159 217,559 154,826 96,688 36,146 175.40%
-
Net Worth 213,307 207,838 201,053 179,007 179,007 169,514 161,980 20.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 213,307 207,838 201,053 179,007 179,007 169,514 161,980 20.12%
NOSH 546,942 546,942 546,942 497,242 497,242 376,699 376,699 28.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.93% 12.47% 14.49% 9.00% 10.58% 10.30% 8.99% -
ROE 10.49% 8.29% 6.84% 11.39% 9.89% 6.23% 2.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.74 27.14 19.32 48.08 34.82 28.62 10.54 121.31%
EPS 4.17 3.24 2.67 4.10 3.56 2.80 0.96 165.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.39 0.36 0.36 0.45 0.43 -6.29%
Adjusted Per Share Value based on latest NOSH - 497,242
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.74 27.14 18.21 43.71 31.66 19.71 7.26 183.69%
EPS 4.09 3.15 2.52 3.73 3.24 1.93 0.60 259.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.3676 0.3273 0.3273 0.3099 0.2962 20.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.185 0.225 0.23 0.19 0.28 0.405 0.19 -
P/RPS 0.53 0.83 1.19 0.40 0.80 1.42 1.80 -55.70%
P/EPS 4.52 7.14 8.62 4.63 7.86 14.44 21.92 -65.06%
EY 22.12 14.00 11.60 21.59 12.72 6.92 4.56 186.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.59 0.53 0.78 0.90 0.44 4.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 28/02/19 23/11/18 24/08/18 31/05/18 -
Price 0.185 0.205 0.21 0.205 0.24 0.43 0.35 -
P/RPS 0.53 0.76 1.09 0.43 0.69 1.50 3.32 -70.53%
P/EPS 4.52 6.51 7.87 5.00 6.74 15.34 40.38 -76.74%
EY 22.12 15.37 12.71 20.01 14.83 6.52 2.48 329.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.54 0.57 0.67 0.96 0.81 -30.40%

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