[THRIVEN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 82.26%
YoY- 866.67%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,278 16,547 13,501 14,877 13,117 15,036 15,157 -3.91%
PBT 6,114 8,432 6,653 5,824 2,876 1,994 1,543 151.03%
Tax -1,465 -1,225 -989 -398 117 270 280 -
NP 4,649 7,207 5,664 5,426 2,993 2,264 1,823 86.97%
-
NP to SH 3,814 5,941 4,679 4,531 2,486 1,780 1,440 91.77%
-
Tax Rate 23.96% 14.53% 14.87% 6.83% -4.07% -13.54% -18.15% -
Total Cost 9,629 9,340 7,837 9,451 10,124 12,772 13,334 -19.55%
-
Net Worth 104,871 60,483 60,564 102,186 100,411 100,586 99,045 3.89%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 104,871 60,483 60,564 102,186 100,411 100,586 99,045 3.89%
NOSH 60,490 60,483 60,564 60,465 60,488 61,333 60,393 0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.56% 43.55% 41.95% 36.47% 22.82% 15.06% 12.03% -
ROE 3.64% 9.82% 7.73% 4.43% 2.48% 1.77% 1.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.55 27.36 22.29 24.60 21.68 24.52 25.10 -4.17%
EPS 6.29 9.82 7.73 7.49 4.11 2.90 2.38 91.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.00 1.69 1.66 1.64 1.64 3.63%
Adjusted Per Share Value based on latest NOSH - 60,465
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.61 3.03 2.47 2.72 2.40 2.75 2.77 -3.89%
EPS 0.70 1.09 0.86 0.83 0.45 0.33 0.26 93.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1917 0.1106 0.1107 0.1868 0.1836 0.1839 0.1811 3.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.55 0.50 0.60 0.59 0.29 0.59 -
P/RPS 2.00 2.01 2.24 2.44 2.72 1.18 2.35 -10.21%
P/EPS 7.47 5.60 6.47 8.01 14.36 9.99 24.74 -55.09%
EY 13.39 17.86 15.45 12.49 6.97 10.01 4.04 122.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.55 0.50 0.36 0.36 0.18 0.36 -17.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 23/02/10 11/11/09 19/08/09 26/05/09 23/02/09 -
Price 0.45 0.48 0.52 0.57 0.52 0.49 0.59 -
P/RPS 1.91 1.75 2.33 2.32 2.40 2.00 2.35 -12.94%
P/EPS 7.15 4.89 6.73 7.61 12.65 16.88 24.74 -56.38%
EY 13.98 20.46 14.86 13.15 7.90 5.92 4.04 129.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.48 0.52 0.34 0.31 0.30 0.36 -19.55%

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