[THRIVEN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.89%
YoY- 149.52%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 11,404 13,481 13,437 12,530 11,099 7,885 5,726 58.22%
PBT -936 97 832 1,114 1,022 447 -3,188 -55.79%
Tax 59 26 5 174 183 182 539 -77.08%
NP -877 123 837 1,288 1,205 629 -2,649 -52.11%
-
NP to SH -1,175 -416 704 1,244 1,233 870 -2,752 -43.26%
-
Tax Rate - -26.80% -0.60% -15.62% -17.91% -40.72% - -
Total Cost 12,281 13,358 12,600 11,242 9,894 7,256 8,375 29.04%
-
Net Worth 96,970 98,187 97,799 94,836 99,423 99,196 99,121 -1.45%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 96,970 98,187 97,799 94,836 99,423 99,196 99,121 -1.45%
NOSH 60,229 60,609 59,999 58,181 60,256 60,485 60,490 -0.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -7.69% 0.91% 6.23% 10.28% 10.86% 7.98% -46.26% -
ROE -1.21% -0.42% 0.72% 1.31% 1.24% 0.88% -2.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.93 22.24 22.40 21.54 18.42 13.04 9.42 59.17%
EPS -1.95 -0.69 1.17 2.14 2.05 1.44 -4.53 -42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.62 1.63 1.63 1.65 1.64 1.63 -0.81%
Adjusted Per Share Value based on latest NOSH - 58,181
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.09 2.46 2.46 2.29 2.03 1.44 1.05 58.16%
EPS -0.21 -0.08 0.13 0.23 0.23 0.16 -0.50 -43.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1795 0.1788 0.1734 0.1818 0.1814 0.1812 -1.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.78 1.40 1.64 1.82 0.94 0.57 0.49 -
P/RPS 4.12 6.29 7.32 8.45 5.10 4.37 5.20 -14.36%
P/EPS -39.98 -203.98 139.77 85.12 45.94 39.63 -10.83 138.67%
EY -2.50 -0.49 0.72 1.17 2.18 2.52 -9.24 -58.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.86 1.01 1.12 0.57 0.35 0.30 36.75%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 07/11/07 22/08/07 24/05/07 27/02/07 08/11/06 -
Price 1.00 0.99 1.40 1.47 1.03 0.94 0.50 -
P/RPS 5.28 4.45 6.25 6.83 5.59 7.21 5.31 -0.37%
P/EPS -51.26 -144.24 119.32 68.75 50.34 65.35 -11.05 177.88%
EY -1.95 -0.69 0.84 1.45 1.99 1.53 -9.05 -64.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.86 0.90 0.62 0.57 0.31 58.67%

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