[THRIVEN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 80.3%
YoY- -38.16%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 77,496 58,000 38,682 20,043 86,428 66,241 41,989 50.18%
PBT -7,024 -1,720 -761 -678 -3,048 266 56 -
Tax 41 50 46 19 -298 -82 -100 -
NP -6,983 -1,670 -715 -659 -3,346 184 -44 2786.63%
-
NP to SH -6,983 -1,670 -715 -659 -3,346 184 -44 2786.63%
-
Tax Rate - - - - - 30.83% 178.57% -
Total Cost 84,479 59,670 39,397 20,702 89,774 66,057 42,033 58.92%
-
Net Worth 81,025 82,894 83,618 83,433 84,115 88,319 89,885 -6.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 81,025 82,894 83,618 83,433 84,115 88,319 89,885 -6.65%
NOSH 60,466 60,507 60,593 60,458 60,514 61,333 62,857 -2.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -9.01% -2.88% -1.85% -3.29% -3.87% 0.28% -0.10% -
ROE -8.62% -2.01% -0.86% -0.79% -3.98% 0.21% -0.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 128.16 95.86 63.84 33.15 142.82 108.00 66.80 54.09%
EPS -11.54 -2.76 -1.18 -1.09 -5.53 0.30 -0.07 2860.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.37 1.38 1.38 1.39 1.44 1.43 -4.22%
Adjusted Per Share Value based on latest NOSH - 60,458
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.17 10.60 7.07 3.66 15.80 12.11 7.68 50.15%
EPS -1.28 -0.31 -0.13 -0.12 -0.61 0.03 -0.01 2402.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1516 0.1529 0.1525 0.1538 0.1615 0.1643 -6.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.55 0.65 0.65 0.94 0.87 0.71 0.66 -
P/RPS 0.43 0.68 1.02 2.84 0.61 0.66 0.99 -42.50%
P/EPS -4.76 -23.55 -55.08 -86.24 -15.73 236.67 -942.86 -97.00%
EY -21.00 -4.25 -1.82 -1.16 -6.36 0.42 -0.11 3163.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.47 0.68 0.63 0.49 0.46 -7.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 18/08/04 20/05/04 26/02/04 20/11/03 27/08/03 -
Price 0.46 0.52 0.66 0.63 1.06 0.80 0.88 -
P/RPS 0.36 0.54 1.03 1.90 0.74 0.74 1.32 -57.77%
P/EPS -3.98 -18.84 -55.93 -57.80 -19.17 266.67 -1,257.14 -97.80%
EY -25.11 -5.31 -1.79 -1.73 -5.22 0.38 -0.08 4438.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.48 0.46 0.76 0.56 0.62 -32.88%

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