[THRIVEN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.81%
YoY- 105.39%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 42,968 10,643 12,178 17,455 17,850 11,593 12,493 127.00%
PBT 4,223 -1,835 -104 1,286 1,623 -563 -250 -
Tax -1,099 -1,543 -724 -738 -706 198 -727 31.55%
NP 3,124 -3,378 -828 548 917 -365 -977 -
-
NP to SH 2,703 -3,229 -865 86 426 -496 -1,015 -
-
Tax Rate 26.02% - - 57.39% 43.50% - - -
Total Cost 39,844 14,021 13,006 16,907 16,933 11,958 13,470 105.38%
-
Net Worth 91,311 108,882 110,061 111,607 113,201 113,352 113,460 -13.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 91,311 108,882 110,061 111,607 113,201 113,352 113,460 -13.42%
NOSH 91,311 91,497 90,960 91,481 92,033 92,156 92,999 -1.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.27% -31.74% -6.80% 3.14% 5.14% -3.15% -7.82% -
ROE 2.96% -2.97% -0.79% 0.08% 0.38% -0.44% -0.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.06 11.63 13.39 19.08 19.40 12.58 13.43 129.82%
EPS 2.96 -3.53 -0.95 0.09 0.46 -0.54 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.21 1.22 1.23 1.23 1.22 -12.36%
Adjusted Per Share Value based on latest NOSH - 91,481
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.86 1.95 2.23 3.19 3.26 2.12 2.28 127.35%
EPS 0.49 -0.59 -0.16 0.02 0.08 -0.09 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1991 0.2012 0.2041 0.207 0.2072 0.2074 -13.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.47 0.58 0.41 0.41 0.38 0.485 -
P/RPS 0.85 4.04 4.33 2.15 2.11 3.02 3.61 -61.70%
P/EPS 13.51 -13.32 -60.99 436.13 88.58 -70.60 -44.44 -
EY 7.40 -7.51 -1.64 0.23 1.13 -1.42 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.48 0.34 0.33 0.31 0.40 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 19/11/12 23/08/12 24/05/12 21/02/12 17/11/11 18/08/11 -
Price 0.43 0.45 0.57 0.63 0.42 0.45 0.45 -
P/RPS 0.91 3.87 4.26 3.30 2.17 3.58 3.35 -57.89%
P/EPS 14.53 -12.75 -59.94 670.16 90.74 -83.61 -41.23 -
EY 6.88 -7.84 -1.67 0.15 1.10 -1.20 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.47 0.52 0.34 0.37 0.37 10.48%

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