[THRIVEN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -236.46%
YoY- -84.79%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 40,013 680 1,638 637 7,688 2,215 6,915 220.59%
PBT 7,950 -1,915 -1,211 -601 1,892 -184 179 1139.79%
Tax -652 -92 -165 -190 -1,096 727 -365 46.96%
NP 7,298 -2,007 -1,376 -791 796 543 -186 -
-
NP to SH 6,474 -1,894 -1,137 -741 543 470 -186 -
-
Tax Rate 8.20% - - - 57.93% - 203.91% -
Total Cost 32,715 2,687 3,014 1,428 6,892 1,672 7,101 175.59%
-
Net Worth 115,052 108,882 110,061 111,607 113,201 113,352 113,460 0.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 115,052 108,882 110,061 111,607 113,201 113,352 113,460 0.92%
NOSH 91,311 91,497 90,960 91,481 92,033 92,156 92,999 -1.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.24% -295.15% -84.00% -124.18% 10.35% 24.51% -2.69% -
ROE 5.63% -1.74% -1.03% -0.66% 0.48% 0.41% -0.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.82 0.74 1.80 0.70 8.35 2.40 7.44 224.38%
EPS 7.09 -2.07 -1.25 -0.81 0.59 0.51 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.21 1.22 1.23 1.23 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 91,481
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.32 0.12 0.30 0.12 1.41 0.40 1.26 221.44%
EPS 1.18 -0.35 -0.21 -0.14 0.10 0.09 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.1991 0.2012 0.2041 0.207 0.2072 0.2074 0.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.47 0.58 0.41 0.41 0.38 0.485 -
P/RPS 0.91 63.24 32.21 58.88 4.91 15.81 6.52 -72.93%
P/EPS 5.64 -22.71 -46.40 -50.62 69.49 74.51 -242.50 -
EY 17.72 -4.40 -2.16 -1.98 1.44 1.34 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.48 0.34 0.33 0.31 0.40 -13.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 18/08/11 -
Price 0.43 0.45 0.57 0.63 0.42 0.45 0.45 -
P/RPS 0.98 60.55 31.65 90.48 5.03 18.72 6.05 -70.12%
P/EPS 6.06 -21.74 -45.60 -77.78 71.19 88.24 -225.00 -
EY 16.49 -4.60 -2.19 -1.29 1.40 1.13 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.47 0.52 0.34 0.37 0.37 -5.45%

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