[THRIVEN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 82.95%
YoY- -364.4%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 81,035 59,186 13,283 7,602 85,880 75,857 65,846 14.79%
PBT -4,694 1,798 -7,415 -2,681 -13,485 1,065 3,106 -
Tax -2,840 -4,041 -163 -332 -742 -1,627 -1,987 26.80%
NP -7,534 -2,243 -7,578 -3,013 -14,227 -562 1,119 -
-
NP to SH -6,908 -1,822 -7,439 -2,718 -15,940 -2,743 -792 322.05%
-
Tax Rate - 224.75% - - - 152.77% 63.97% -
Total Cost 88,569 61,429 20,861 10,615 100,107 76,419 64,727 23.18%
-
Net Worth 158,613 164,083 158,613 164,083 164,083 180,491 180,491 -8.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 158,613 164,083 158,613 164,083 164,083 180,491 180,491 -8.23%
NOSH 546,944 546,944 546,944 546,944 546,944 546,944 546,944 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -9.30% -3.79% -57.05% -39.63% -16.57% -0.74% 1.70% -
ROE -4.36% -1.11% -4.69% -1.66% -9.71% -1.52% -0.44% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.82 10.82 2.43 1.39 15.70 13.87 12.04 14.81%
EPS -1.26 -0.33 -1.36 -0.50 -2.91 -0.50 -0.14 330.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.29 0.30 0.30 0.33 0.33 -8.23%
Adjusted Per Share Value based on latest NOSH - 546,944
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.82 10.82 2.43 1.39 15.70 13.87 12.04 14.81%
EPS -1.26 -0.33 -1.36 -0.50 -2.91 -0.50 -0.14 330.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.29 0.30 0.30 0.33 0.33 -8.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.095 0.13 0.135 0.145 0.145 0.155 0.185 -
P/RPS 0.64 1.20 5.56 10.43 0.92 1.12 1.54 -44.22%
P/EPS -7.52 -39.02 -9.93 -29.18 -4.98 -30.91 -127.76 -84.79%
EY -13.29 -2.56 -10.07 -3.43 -20.10 -3.24 -0.78 558.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.47 0.48 0.48 0.47 0.56 -29.64%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 30/11/22 24/08/22 27/05/22 25/02/22 26/11/21 20/08/21 -
Price 0.11 0.10 0.135 0.135 0.145 0.15 0.165 -
P/RPS 0.74 0.92 5.56 9.71 0.92 1.08 1.37 -33.60%
P/EPS -8.71 -30.02 -9.93 -27.17 -4.98 -29.91 -113.95 -81.90%
EY -11.48 -3.33 -10.07 -3.68 -20.10 -3.34 -0.88 451.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.47 0.45 0.48 0.45 0.50 -16.67%

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