[THRIVEN] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -104.81%
YoY- -112.7%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 18,196 7,425 1,365 25,835 7,932 5,608 5,305 127.26%
PBT 5,310 -971 -3,776 -2,210 15,497 -2,059 -2,220 -
Tax -835 -213 -225 -2,719 -550 -2 -150 213.76%
NP 4,475 -1,184 -4,001 -4,929 14,947 -2,061 -2,370 -
-
NP to SH 5,302 -616 -3,090 -703 14,625 -1,796 -2,260 -
-
Tax Rate 15.73% - - - 3.55% - - -
Total Cost 13,721 8,609 5,366 30,764 -7,015 7,669 7,675 47.24%
-
Net Worth 160,725 142,236 137,333 139,942 141,458 125,037 125,555 17.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 160,725 142,236 137,333 139,942 141,458 125,037 125,555 17.87%
NOSH 376,699 251,132 228,888 225,714 228,159 227,341 228,282 39.59%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 24.59% -15.95% -293.11% -19.08% 188.44% -36.75% -44.67% -
ROE 3.30% -0.43% -2.25% -0.50% 10.34% -1.44% -1.80% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.25 3.24 0.60 11.45 3.48 2.47 2.32 113.59%
EPS 2.11 -0.25 -1.35 -0.21 6.41 -0.79 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.60 0.62 0.62 0.55 0.55 10.62%
Adjusted Per Share Value based on latest NOSH - 225,714
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.33 1.36 0.25 4.72 1.45 1.03 0.97 127.39%
EPS 0.97 -0.11 -0.56 -0.13 2.67 -0.33 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2939 0.2601 0.2511 0.2559 0.2586 0.2286 0.2296 17.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.91 0.69 0.39 0.45 0.455 0.405 -
P/RPS 7.94 28.12 115.70 3.41 12.94 18.45 17.43 -40.76%
P/EPS 27.24 -338.91 -51.11 -125.22 7.02 -57.59 -40.91 -
EY 3.67 -0.30 -1.96 -0.80 14.24 -1.74 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.47 1.15 0.63 0.73 0.83 0.74 13.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 21/08/15 28/05/15 16/02/15 21/11/14 19/08/14 19/05/14 -
Price 0.45 0.635 0.935 0.42 0.44 0.475 0.46 -
P/RPS 6.21 19.62 156.78 3.67 12.66 19.26 19.79 -53.78%
P/EPS 21.31 -236.49 -69.26 -134.85 6.86 -60.13 -46.46 -
EY 4.69 -0.42 -1.44 -0.74 14.57 -1.66 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.02 1.56 0.68 0.71 0.86 0.84 -11.43%

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