[THRIVEN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -78.78%
YoY- -181.21%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,625 59,519 75,057 77,496 78,187 83,121 87,569 -40.04%
PBT -2,737 -4,084 -2,591 -9,165 -4,924 -3,755 -3,175 -9.41%
Tax 328 20 47 65 -166 -152 -243 -
NP -2,409 -4,064 -2,544 -9,100 -5,090 -3,907 -3,418 -20.78%
-
NP to SH -2,425 -4,070 -2,544 -9,100 -5,090 -3,907 -3,418 -20.43%
-
Tax Rate - - - - - - - -
Total Cost 43,034 63,583 77,601 86,596 83,277 87,028 90,987 -39.26%
-
Net Worth 101,078 85,138 87,094 81,076 82,806 85,866 83,433 13.63%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 101,078 85,138 87,094 81,076 82,806 85,866 83,433 13.63%
NOSH 60,526 60,381 60,482 60,504 60,443 62,222 60,458 0.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.93% -6.83% -3.39% -11.74% -6.51% -4.70% -3.90% -
ROE -2.40% -4.78% -2.92% -11.22% -6.15% -4.55% -4.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 67.12 98.57 124.10 128.08 129.36 133.59 144.84 -40.08%
EPS -4.01 -6.74 -4.21 -15.04 -8.42 -6.28 -5.65 -20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.41 1.44 1.34 1.37 1.38 1.38 13.54%
Adjusted Per Share Value based on latest NOSH - 60,504
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.43 10.88 13.72 14.17 14.30 15.20 16.01 -40.02%
EPS -0.44 -0.74 -0.47 -1.66 -0.93 -0.71 -0.62 -20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1557 0.1592 0.1482 0.1514 0.157 0.1525 13.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.45 0.30 0.33 0.55 0.65 0.65 0.94 -
P/RPS 0.67 0.30 0.27 0.43 0.50 0.49 0.65 2.03%
P/EPS -11.23 -4.45 -7.85 -3.66 -7.72 -10.35 -16.63 -23.01%
EY -8.90 -22.47 -12.75 -27.35 -12.96 -9.66 -6.01 29.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.23 0.41 0.47 0.47 0.68 -45.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 16/05/05 25/02/05 25/11/04 18/08/04 20/05/04 -
Price 0.38 0.44 0.34 0.46 0.52 0.66 0.63 -
P/RPS 0.57 0.45 0.27 0.36 0.40 0.49 0.43 20.65%
P/EPS -9.48 -6.53 -8.08 -3.06 -6.17 -10.51 -11.14 -10.18%
EY -10.54 -15.32 -12.37 -32.70 -16.19 -9.51 -8.97 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.24 0.34 0.38 0.48 0.46 -36.97%

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