[THRIVEN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.51%
YoY- -531.21%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 83,121 87,569 86,428 84,276 77,328 72,307 67,552 14.84%
PBT -3,755 -3,175 -2,938 -3,963 -4,589 -4,328 -3,886 -2.26%
Tax -152 -243 -298 -203 -401 -392 -375 -45.26%
NP -3,907 -3,418 -3,236 -4,166 -4,990 -4,720 -4,261 -5.62%
-
NP to SH -3,907 -3,418 -3,236 -4,166 -4,990 -4,720 -4,261 -5.62%
-
Tax Rate - - - - - - - -
Total Cost 87,028 90,987 89,664 88,442 82,318 77,027 71,813 13.68%
-
Net Worth 85,866 83,433 84,138 86,400 85,998 85,739 85,910 -0.03%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 85,866 83,433 84,138 86,400 85,998 85,739 85,910 -0.03%
NOSH 62,222 60,458 60,530 60,000 60,138 60,379 60,500 1.89%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -4.70% -3.90% -3.74% -4.94% -6.45% -6.53% -6.31% -
ROE -4.55% -4.10% -3.85% -4.82% -5.80% -5.51% -4.96% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 133.59 144.84 142.78 140.46 128.58 119.75 111.65 12.71%
EPS -6.28 -5.65 -5.35 -6.94 -8.30 -7.82 -7.04 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.39 1.44 1.43 1.42 1.42 -1.88%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.20 16.01 15.80 15.41 14.14 13.22 12.35 14.86%
EPS -0.71 -0.62 -0.59 -0.76 -0.91 -0.86 -0.78 -6.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.1525 0.1538 0.158 0.1572 0.1568 0.1571 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.65 0.94 0.87 0.71 0.66 0.54 0.70 -
P/RPS 0.49 0.65 0.61 0.51 0.51 0.45 0.63 -15.43%
P/EPS -10.35 -16.63 -16.27 -10.23 -7.95 -6.91 -9.94 2.73%
EY -9.66 -6.01 -6.14 -9.78 -12.57 -14.48 -10.06 -2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.63 0.49 0.46 0.38 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 20/05/04 26/02/04 20/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.66 0.63 1.06 0.80 0.88 0.66 0.65 -
P/RPS 0.49 0.43 0.74 0.57 0.68 0.55 0.58 -10.64%
P/EPS -10.51 -11.14 -19.83 -11.52 -10.61 -8.44 -9.23 9.05%
EY -9.51 -8.97 -5.04 -8.68 -9.43 -11.84 -10.84 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.76 0.56 0.62 0.46 0.46 2.88%

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