[THRIVEN] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -339.54%
YoY- -36.73%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 29,824 18,196 7,425 1,365 25,835 7,932 5,608 203.75%
PBT 2,652 5,310 -971 -3,776 -2,210 15,497 -2,059 -
Tax -1,566 -835 -213 -225 -2,719 -550 -2 8292.73%
NP 1,086 4,475 -1,184 -4,001 -4,929 14,947 -2,061 -
-
NP to SH 1,912 5,302 -616 -3,090 -703 14,625 -1,796 -
-
Tax Rate 59.05% 15.73% - - - 3.55% - -
Total Cost 28,738 13,721 8,609 5,366 30,764 -7,015 7,669 140.67%
-
Net Worth 165,747 160,725 142,236 137,333 139,942 141,458 125,037 20.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 165,747 160,725 142,236 137,333 139,942 141,458 125,037 20.60%
NOSH 376,699 376,699 251,132 228,888 225,714 228,159 227,341 39.89%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.64% 24.59% -15.95% -293.11% -19.08% 188.44% -36.75% -
ROE 1.15% 3.30% -0.43% -2.25% -0.50% 10.34% -1.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.92 7.25 3.24 0.60 11.45 3.48 2.47 116.98%
EPS 0.51 2.11 -0.25 -1.35 -0.21 6.41 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.64 0.62 0.60 0.62 0.62 0.55 -13.78%
Adjusted Per Share Value based on latest NOSH - 228,888
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.45 3.33 1.36 0.25 4.72 1.45 1.03 202.72%
EPS 0.35 0.97 -0.11 -0.56 -0.13 2.67 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.2939 0.2601 0.2511 0.2559 0.2586 0.2286 20.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.395 0.575 0.91 0.69 0.39 0.45 0.455 -
P/RPS 4.99 7.94 28.12 115.70 3.41 12.94 18.45 -58.07%
P/EPS 77.82 27.24 -338.91 -51.11 -125.22 7.02 -57.59 -
EY 1.28 3.67 -0.30 -1.96 -0.80 14.24 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.47 1.15 0.63 0.73 0.83 5.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 16/11/15 21/08/15 28/05/15 16/02/15 21/11/14 19/08/14 -
Price 0.34 0.45 0.635 0.935 0.42 0.44 0.475 -
P/RPS 4.29 6.21 19.62 156.78 3.67 12.66 19.26 -63.15%
P/EPS 66.99 21.31 -236.49 -69.26 -134.85 6.86 -60.13 -
EY 1.49 4.69 -0.42 -1.44 -0.74 14.57 -1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 1.02 1.56 0.68 0.71 0.86 -7.08%

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