[THRIVEN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -38.74%
YoY- 15.99%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 52,821 42,557 40,740 44,680 37,699 49,575 50,969 2.40%
PBT -1,647 8,540 7,452 9,008 17,974 9,200 11,085 -
Tax -3,992 -3,707 -3,496 -3,421 -2,752 -2,647 -2,727 28.89%
NP -5,639 4,833 3,956 5,587 15,222 6,553 8,358 -
-
NP to SH 893 10,216 9,036 9,866 16,104 6,755 7,915 -76.62%
-
Tax Rate - 43.41% 46.91% 37.98% 15.31% 28.77% 24.60% -
Total Cost 58,460 37,724 36,784 39,093 22,477 43,022 42,611 23.44%
-
Net Worth 0 142,236 137,333 139,942 141,458 125,037 125,555 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 879 1,515 -
Div Payout % - - - - - 13.02% 19.15% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 0 142,236 137,333 139,942 141,458 125,037 125,555 -
NOSH 376,699 251,132 228,888 225,714 228,159 227,341 228,282 39.59%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -10.68% 11.36% 9.71% 12.50% 40.38% 13.22% 16.40% -
ROE 0.00% 7.18% 6.58% 7.05% 11.38% 5.40% 6.30% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.03 18.55 17.80 19.79 16.52 21.81 22.33 -3.91%
EPS 0.36 4.45 3.95 4.37 7.06 2.97 3.47 -77.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.66 -
NAPS 0.00 0.62 0.60 0.62 0.62 0.55 0.55 -
Adjusted Per Share Value based on latest NOSH - 225,714
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.66 7.78 7.45 8.17 6.89 9.06 9.32 2.41%
EPS 0.16 1.87 1.65 1.80 2.94 1.24 1.45 -76.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.28 -
NAPS 0.00 0.2601 0.2511 0.2559 0.2586 0.2286 0.2296 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.91 0.69 0.39 0.45 0.455 0.405 -
P/RPS 2.73 4.91 3.88 1.97 2.72 2.09 1.81 31.48%
P/EPS 161.70 20.44 17.48 8.92 6.38 15.31 11.68 475.63%
EY 0.62 4.89 5.72 11.21 15.68 6.53 8.56 -82.59%
DY 0.00 0.00 0.00 0.00 0.00 0.85 1.64 -
P/NAPS 0.00 1.47 1.15 0.63 0.73 0.83 0.74 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 21/08/15 28/05/15 16/02/15 21/11/14 19/08/14 19/05/14 -
Price 0.45 0.635 0.935 0.42 0.44 0.475 0.46 -
P/RPS 2.14 3.42 5.25 2.12 2.66 2.18 2.06 2.57%
P/EPS 126.55 14.26 23.68 9.61 6.23 15.99 13.27 349.08%
EY 0.79 7.01 4.22 10.41 16.04 6.26 7.54 -77.74%
DY 0.00 0.00 0.00 0.00 0.00 0.81 1.44 -
P/NAPS 0.00 1.02 1.56 0.68 0.71 0.86 0.84 -

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