[THRIVEN] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -7.29%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 150,980 178,474 236,408 255,918 279,723 298,952 239,079 -26.41%
PBT 90 10,420 29,255 35,925 36,819 41,654 27,369 -97.79%
Tax -4,442 -5,061 -8,453 -8,171 -7,896 -9,274 -5,849 -16.77%
NP -4,352 5,359 20,802 27,754 28,923 32,380 21,520 -
-
NP to SH -7,004 2,036 16,938 25,270 27,258 30,721 20,588 -
-
Tax Rate 4,935.56% 48.57% 28.89% 22.74% 21.45% 22.26% 21.37% -
Total Cost 155,332 173,115 215,606 228,164 250,800 266,572 217,559 -20.13%
-
Net Worth 196,899 202,368 202,368 213,307 207,838 201,053 179,007 6.56%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 196,899 202,368 202,368 213,307 207,838 201,053 179,007 6.56%
NOSH 546,942 546,942 546,942 546,942 546,942 546,942 497,242 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -2.88% 3.00% 8.80% 10.84% 10.34% 10.83% 9.00% -
ROE -3.56% 1.01% 8.37% 11.85% 13.12% 15.28% 11.50% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 27.60 32.63 43.22 46.79 51.14 57.99 48.08 -30.95%
EPS -1.28 0.37 3.10 4.62 4.98 5.96 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.39 0.38 0.39 0.36 0.00%
Adjusted Per Share Value based on latest NOSH - 546,942
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 27.60 32.63 43.22 46.79 51.14 54.66 43.71 -26.41%
EPS -1.28 0.37 3.10 4.62 4.98 5.62 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.39 0.38 0.3676 0.3273 6.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.21 0.165 0.185 0.185 0.225 0.23 0.19 -
P/RPS 0.76 0.51 0.43 0.40 0.44 0.40 0.40 53.46%
P/EPS -16.40 44.32 5.97 4.00 4.51 3.86 4.59 -
EY -6.10 2.26 16.74 24.97 22.15 25.91 21.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.50 0.47 0.59 0.59 0.53 6.20%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 21/02/20 27/11/19 23/08/19 24/05/19 28/02/19 -
Price 0.205 0.215 0.20 0.185 0.205 0.21 0.205 -
P/RPS 0.74 0.66 0.46 0.40 0.40 0.36 0.43 43.65%
P/EPS -16.01 57.76 6.46 4.00 4.11 3.52 4.95 -
EY -6.25 1.73 15.48 24.97 24.31 28.38 20.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.54 0.47 0.54 0.54 0.57 0.00%

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