[THRIVEN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -35.8%
YoY- 53.42%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 8,185 12,043 13,242 14,278 16,547 13,501 14,877 -32.88%
PBT -1,086 811 3,570 6,114 8,432 6,653 5,824 -
Tax -744 -788 -1,172 -1,465 -1,225 -989 -398 51.80%
NP -1,830 23 2,398 4,649 7,207 5,664 5,426 -
-
NP to SH -1,595 -116 1,945 3,814 5,941 4,679 4,531 -
-
Tax Rate - 97.16% 32.83% 23.96% 14.53% 14.87% 6.83% -
Total Cost 10,015 12,020 10,844 9,629 9,340 7,837 9,451 3.94%
-
Net Worth 111,186 93,750 93,076 104,871 60,483 60,564 102,186 5.79%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 111,186 93,750 93,076 104,871 60,483 60,564 102,186 5.79%
NOSH 91,136 93,750 93,076 60,490 60,483 60,564 60,465 31.49%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -22.36% 0.19% 18.11% 32.56% 43.55% 41.95% 36.47% -
ROE -1.43% -0.12% 2.09% 3.64% 9.82% 7.73% 4.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.98 12.85 14.23 23.55 27.36 22.29 24.60 -48.95%
EPS -1.75 -0.12 2.09 6.29 9.82 7.73 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.00 1.73 1.00 1.00 1.69 -19.54%
Adjusted Per Share Value based on latest NOSH - 60,619
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.50 2.20 2.42 2.61 3.03 2.47 2.72 -32.77%
EPS -0.29 -0.02 0.36 0.70 1.09 0.86 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2033 0.1714 0.1702 0.1917 0.1106 0.1107 0.1868 5.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.425 0.49 0.44 0.47 0.55 0.50 0.60 -
P/RPS 4.73 3.81 3.09 2.00 2.01 2.24 2.44 55.53%
P/EPS -24.28 -396.01 21.06 7.47 5.60 6.47 8.01 -
EY -4.12 -0.25 4.75 13.39 17.86 15.45 12.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.44 0.27 0.55 0.50 0.36 -1.86%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 23/02/11 11/11/10 17/08/10 18/05/10 23/02/10 11/11/09 -
Price 0.49 0.475 0.49 0.45 0.48 0.52 0.57 -
P/RPS 5.46 3.70 3.44 1.91 1.75 2.33 2.32 77.02%
P/EPS -28.00 -383.89 23.45 7.15 4.89 6.73 7.61 -
EY -3.57 -0.26 4.26 13.98 20.46 14.86 13.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.49 0.26 0.48 0.52 0.34 11.45%

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