[THRIVEN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 441.82%
YoY- 1092.27%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,808 7,002 1,479 40,013 680 1,638 637 886.79%
PBT 6,723 -174 -1,526 7,950 -1,915 -1,211 -601 -
Tax -445 -82 -322 -652 -92 -165 -190 76.27%
NP 6,278 -256 -1,848 7,298 -2,007 -1,376 -791 -
-
NP to SH 5,276 -636 -1,669 6,474 -1,894 -1,137 -741 -
-
Tax Rate 6.62% - - 8.20% - - - -
Total Cost 13,530 7,258 3,327 32,715 2,687 3,014 1,428 347.14%
-
Net Worth 113,433 78,864 113,090 115,052 108,882 110,061 111,607 1.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 879 636 - - - - - -
Div Payout % 16.67% 0.00% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 113,433 78,864 113,090 115,052 108,882 110,061 111,607 1.08%
NOSH 87,933 63,600 91,202 91,311 91,497 90,960 91,481 -2.60%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 31.69% -3.66% -124.95% 18.24% -295.15% -84.00% -124.18% -
ROE 4.65% -0.81% -1.48% 5.63% -1.74% -1.03% -0.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.53 11.01 1.62 43.82 0.74 1.80 0.70 909.69%
EPS 6.00 -1.00 -1.83 7.09 -2.07 -1.25 -0.81 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.24 1.24 1.26 1.19 1.21 1.22 3.78%
Adjusted Per Share Value based on latest NOSH - 91,311
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.62 1.28 0.27 7.32 0.12 0.30 0.12 867.05%
EPS 0.96 -0.12 -0.31 1.18 -0.35 -0.21 -0.14 -
DPS 0.16 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1442 0.2068 0.2104 0.1991 0.2012 0.2041 1.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.18 0.59 0.465 0.40 0.47 0.58 0.41 -
P/RPS 5.24 5.36 28.67 0.91 63.24 32.21 58.88 -80.03%
P/EPS 19.67 -59.00 -25.41 5.64 -22.71 -46.40 -50.62 -
EY 5.08 -1.69 -3.94 17.72 -4.40 -2.16 -1.98 -
DY 0.85 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.48 0.38 0.32 0.39 0.48 0.34 92.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 20/05/13 19/02/13 19/11/12 23/08/12 24/05/12 -
Price 1.26 1.24 0.58 0.43 0.45 0.57 0.63 -
P/RPS 5.59 11.26 35.77 0.98 60.55 31.65 90.48 -84.34%
P/EPS 21.00 -124.00 -31.69 6.06 -21.74 -45.60 -77.78 -
EY 4.76 -0.81 -3.16 16.49 -4.60 -2.19 -1.29 -
DY 0.79 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.47 0.34 0.38 0.47 0.52 52.51%

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