[THRIVEN] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 61.19%
YoY- -136.66%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 15,036 15,157 14,447 15,912 11,404 13,481 13,437 7.77%
PBT 1,994 1,543 -556 -161 -936 97 832 78.99%
Tax 270 280 298 253 59 26 5 1325.19%
NP 2,264 1,823 -258 92 -877 123 837 94.01%
-
NP to SH 1,780 1,440 -591 -456 -1,175 -416 704 85.48%
-
Tax Rate -13.54% -18.15% - - - -26.80% -0.60% -
Total Cost 12,772 13,334 14,705 15,820 12,281 13,358 12,600 0.90%
-
Net Worth 100,586 99,045 98,513 98,249 96,970 98,187 97,799 1.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 100,586 99,045 98,513 98,249 96,970 98,187 97,799 1.88%
NOSH 61,333 60,393 60,810 60,648 60,229 60,609 59,999 1.47%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.06% 12.03% -1.79% 0.58% -7.69% 0.91% 6.23% -
ROE 1.77% 1.45% -0.60% -0.46% -1.21% -0.42% 0.72% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 24.52 25.10 23.76 26.24 18.93 22.24 22.40 6.20%
EPS 2.90 2.38 -0.97 -0.75 -1.95 -0.69 1.17 83.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.64 1.62 1.62 1.61 1.62 1.63 0.40%
Adjusted Per Share Value based on latest NOSH - 60,648
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.75 2.77 2.64 2.91 2.09 2.46 2.46 7.70%
EPS 0.33 0.26 -0.11 -0.08 -0.21 -0.08 0.13 85.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1811 0.1801 0.1796 0.1773 0.1795 0.1788 1.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.29 0.59 0.52 1.01 0.78 1.40 1.64 -
P/RPS 1.18 2.35 2.19 3.85 4.12 6.29 7.32 -70.34%
P/EPS 9.99 24.74 -53.51 -134.33 -39.98 -203.98 139.77 -82.74%
EY 10.01 4.04 -1.87 -0.74 -2.50 -0.49 0.72 477.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.36 0.32 0.62 0.48 0.86 1.01 -68.29%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 23/02/09 11/11/08 12/08/08 21/05/08 26/02/08 07/11/07 -
Price 0.49 0.59 0.60 0.76 1.00 0.99 1.40 -
P/RPS 2.00 2.35 2.53 2.90 5.28 4.45 6.25 -53.18%
P/EPS 16.88 24.74 -61.74 -101.08 -51.26 -144.24 119.32 -72.81%
EY 5.92 4.04 -1.62 -0.99 -1.95 -0.69 0.84 267.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.37 0.47 0.62 0.61 0.86 -50.41%

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