[THRIVEN] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -205.71%
YoY- -288.8%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 49,244 21,357 41,655 46,415 41,553 48,851 99,589 -37.38%
PBT 8,845 -4,803 -5 -3,472 8,370 5,527 18,830 -39.48%
Tax -1,388 -827 -1,008 -288 -2,319 -1,446 -4,400 -53.56%
NP 7,457 -5,630 -1,013 -3,760 6,051 4,081 14,430 -35.52%
-
NP to SH 6,959 -5,566 -1,144 -5,447 5,153 3,474 13,758 -36.43%
-
Tax Rate 15.69% - - - 27.71% 26.16% 23.37% -
Total Cost 41,787 26,987 42,668 50,175 35,502 44,770 85,159 -37.70%
-
Net Worth 191,429 196,899 202,368 202,368 213,307 207,838 201,053 -3.20%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 191,429 196,899 202,368 202,368 213,307 207,838 201,053 -3.20%
NOSH 546,942 546,942 546,942 546,942 546,942 546,942 546,942 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 15.14% -26.36% -2.43% -8.10% 14.56% 8.35% 14.49% -
ROE 3.64% -2.83% -0.57% -2.69% 2.42% 1.67% 6.84% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.00 3.90 7.62 8.49 7.60 8.93 19.32 -39.82%
EPS 1.27 -1.02 -0.21 -1.00 0.94 0.64 2.67 -38.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.37 0.37 0.39 0.38 0.39 -6.94%
Adjusted Per Share Value based on latest NOSH - 546,942
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.00 3.90 7.62 8.49 7.60 8.93 18.21 -37.40%
EPS 1.27 -1.02 -0.21 -1.00 0.94 0.64 2.52 -36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.37 0.37 0.39 0.38 0.3676 -3.20%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.185 0.21 0.165 0.185 0.185 0.225 0.23 -
P/RPS 2.05 5.38 2.17 2.18 2.44 2.52 1.19 43.56%
P/EPS 14.54 -20.64 -78.89 -18.58 19.64 35.42 8.62 41.56%
EY 6.88 -4.85 -1.27 -5.38 5.09 2.82 11.60 -29.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.45 0.50 0.47 0.59 0.59 -6.88%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 28/08/20 26/06/20 21/02/20 27/11/19 23/08/19 24/05/19 -
Price 0.215 0.205 0.215 0.20 0.185 0.205 0.21 -
P/RPS 2.39 5.25 2.82 2.36 2.44 2.30 1.09 68.53%
P/EPS 16.90 -20.14 -102.79 -20.08 19.64 32.27 7.87 66.21%
EY 5.92 -4.96 -0.97 -4.98 5.09 3.10 12.71 -39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.58 0.54 0.47 0.54 0.54 8.44%

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