[THRIVEN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 914.31%
YoY- 177.2%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 7,425 1,365 25,835 7,932 5,608 5,305 18,854 -46.36%
PBT -971 -3,776 -2,210 15,497 -2,059 -2,220 6,756 -
Tax -213 -225 -2,719 -550 -2 -150 -2,050 -77.99%
NP -1,184 -4,001 -4,929 14,947 -2,061 -2,370 4,706 -
-
NP to SH -616 -3,090 -703 14,625 -1,796 -2,260 5,535 -
-
Tax Rate - - - 3.55% - - 30.34% -
Total Cost 8,609 5,366 30,764 -7,015 7,669 7,675 14,148 -28.25%
-
Net Worth 142,236 137,333 139,942 141,458 125,037 125,555 128,082 7.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 142,236 137,333 139,942 141,458 125,037 125,555 128,082 7.25%
NOSH 251,132 228,888 225,714 228,159 227,341 228,282 228,719 6.44%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -15.95% -293.11% -19.08% 188.44% -36.75% -44.67% 24.96% -
ROE -0.43% -2.25% -0.50% 10.34% -1.44% -1.80% 4.32% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.24 0.60 11.45 3.48 2.47 2.32 8.24 -46.41%
EPS -0.25 -1.35 -0.21 6.41 -0.79 -0.99 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.62 0.62 0.55 0.55 0.56 7.04%
Adjusted Per Share Value based on latest NOSH - 228,159
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.36 0.25 4.72 1.45 1.03 0.97 3.45 -46.32%
EPS -0.11 -0.56 -0.13 2.67 -0.33 -0.41 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2601 0.2511 0.2559 0.2586 0.2286 0.2296 0.2342 7.26%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.91 0.69 0.39 0.45 0.455 0.405 0.45 -
P/RPS 28.12 115.70 3.41 12.94 18.45 17.43 5.46 199.12%
P/EPS -338.91 -51.11 -125.22 7.02 -57.59 -40.91 18.60 -
EY -0.30 -1.96 -0.80 14.24 -1.74 -2.44 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.15 0.63 0.73 0.83 0.74 0.80 50.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 16/02/15 21/11/14 19/08/14 19/05/14 19/02/14 -
Price 0.635 0.935 0.42 0.44 0.475 0.46 0.44 -
P/RPS 19.62 156.78 3.67 12.66 19.26 19.79 5.34 138.67%
P/EPS -236.49 -69.26 -134.85 6.86 -60.13 -46.46 18.18 -
EY -0.42 -1.44 -0.74 14.57 -1.66 -2.15 5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.56 0.68 0.71 0.86 0.84 0.79 18.62%

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