[THRIVEN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.61%
YoY- 251.49%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,501 14,877 13,117 15,036 15,157 14,447 15,912 -10.34%
PBT 6,653 5,824 2,876 1,994 1,543 -556 -161 -
Tax -989 -398 117 270 280 298 253 -
NP 5,664 5,426 2,993 2,264 1,823 -258 92 1447.50%
-
NP to SH 4,679 4,531 2,486 1,780 1,440 -591 -456 -
-
Tax Rate 14.87% 6.83% -4.07% -13.54% -18.15% - - -
Total Cost 7,837 9,451 10,124 12,772 13,334 14,705 15,820 -37.31%
-
Net Worth 60,564 102,186 100,411 100,586 99,045 98,513 98,249 -27.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 60,564 102,186 100,411 100,586 99,045 98,513 98,249 -27.50%
NOSH 60,564 60,465 60,488 61,333 60,393 60,810 60,648 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 41.95% 36.47% 22.82% 15.06% 12.03% -1.79% 0.58% -
ROE 7.73% 4.43% 2.48% 1.77% 1.45% -0.60% -0.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.29 24.60 21.68 24.52 25.10 23.76 26.24 -10.27%
EPS 7.73 7.49 4.11 2.90 2.38 -0.97 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.69 1.66 1.64 1.64 1.62 1.62 -27.43%
Adjusted Per Share Value based on latest NOSH - 61,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.47 2.72 2.40 2.75 2.77 2.64 2.91 -10.32%
EPS 0.86 0.83 0.45 0.33 0.26 -0.11 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.1868 0.1836 0.1839 0.1811 0.1801 0.1796 -27.51%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.60 0.59 0.29 0.59 0.52 1.01 -
P/RPS 2.24 2.44 2.72 1.18 2.35 2.19 3.85 -30.23%
P/EPS 6.47 8.01 14.36 9.99 24.74 -53.51 -134.33 -
EY 15.45 12.49 6.97 10.01 4.04 -1.87 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.36 0.36 0.18 0.36 0.32 0.62 -13.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 11/11/09 19/08/09 26/05/09 23/02/09 11/11/08 12/08/08 -
Price 0.52 0.57 0.52 0.49 0.59 0.60 0.76 -
P/RPS 2.33 2.32 2.40 2.00 2.35 2.53 2.90 -13.54%
P/EPS 6.73 7.61 12.65 16.88 24.74 -61.74 -101.08 -
EY 14.86 13.15 7.90 5.92 4.04 -1.62 -0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.31 0.30 0.36 0.37 0.47 6.95%

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