[THRIVEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 51.13%
YoY- -125.5%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 12,178 17,455 17,850 11,593 12,493 8,185 12,043 0.74%
PBT -104 1,286 1,623 -563 -250 -1,086 811 -
Tax -724 -738 -706 198 -727 -744 -788 -5.49%
NP -828 548 917 -365 -977 -1,830 23 -
-
NP to SH -865 86 426 -496 -1,015 -1,595 -116 282.15%
-
Tax Rate - 57.39% 43.50% - - - 97.16% -
Total Cost 13,006 16,907 16,933 11,958 13,470 10,015 12,020 5.40%
-
Net Worth 110,061 111,607 113,201 113,352 113,460 111,186 93,750 11.29%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 110,061 111,607 113,201 113,352 113,460 111,186 93,750 11.29%
NOSH 90,960 91,481 92,033 92,156 92,999 91,136 93,750 -1.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -6.80% 3.14% 5.14% -3.15% -7.82% -22.36% 0.19% -
ROE -0.79% 0.08% 0.38% -0.44% -0.89% -1.43% -0.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.39 19.08 19.40 12.58 13.43 8.98 12.85 2.78%
EPS -0.95 0.09 0.46 -0.54 -1.09 -1.75 -0.12 297.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.23 1.23 1.22 1.22 1.00 13.56%
Adjusted Per Share Value based on latest NOSH - 92,156
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.23 3.19 3.26 2.12 2.28 1.50 2.20 0.90%
EPS -0.16 0.02 0.08 -0.09 -0.19 -0.29 -0.02 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2012 0.2041 0.207 0.2072 0.2074 0.2033 0.1714 11.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.41 0.41 0.38 0.485 0.425 0.49 -
P/RPS 4.33 2.15 2.11 3.02 3.61 4.73 3.81 8.91%
P/EPS -60.99 436.13 88.58 -70.60 -44.44 -24.28 -396.01 -71.30%
EY -1.64 0.23 1.13 -1.42 -2.25 -4.12 -0.25 250.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.33 0.31 0.40 0.35 0.49 -1.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 24/05/12 21/02/12 17/11/11 18/08/11 13/05/11 23/02/11 -
Price 0.57 0.63 0.42 0.45 0.45 0.49 0.475 -
P/RPS 4.26 3.30 2.17 3.58 3.35 5.46 3.70 9.86%
P/EPS -59.94 670.16 90.74 -83.61 -41.23 -28.00 -383.89 -71.03%
EY -1.67 0.15 1.10 -1.20 -2.43 -3.57 -0.26 245.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.34 0.37 0.37 0.40 0.48 -1.39%

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