[THRIVEN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.95%
YoY- 345.92%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 44,680 37,699 49,575 50,969 47,143 68,302 49,174 -6.17%
PBT 9,008 17,974 9,200 11,085 11,779 12,973 4,335 62.62%
Tax -3,421 -2,752 -2,647 -2,727 -2,899 -1,501 -1,148 106.66%
NP 5,587 15,222 6,553 8,358 8,880 11,472 3,187 45.24%
-
NP to SH 9,866 16,104 6,755 7,915 8,506 9,446 2,276 165.14%
-
Tax Rate 37.98% 15.31% 28.77% 24.60% 24.61% 11.57% 26.48% -
Total Cost 39,093 22,477 43,022 42,611 38,263 56,830 45,987 -10.23%
-
Net Worth 139,942 141,458 125,037 125,555 128,082 87,933 78,864 46.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 879 1,515 1,515 879 - -
Div Payout % - - 13.02% 19.15% 17.81% 9.31% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 139,942 141,458 125,037 125,555 128,082 87,933 78,864 46.41%
NOSH 225,714 228,159 227,341 228,282 228,719 87,933 63,600 132.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.50% 40.38% 13.22% 16.40% 18.84% 16.80% 6.48% -
ROE 7.05% 11.38% 5.40% 6.30% 6.64% 10.74% 2.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.79 16.52 21.81 22.33 20.61 77.67 77.32 -59.58%
EPS 4.37 7.06 2.97 3.47 3.72 10.74 3.58 14.17%
DPS 0.00 0.00 0.39 0.66 0.66 1.00 0.00 -
NAPS 0.62 0.62 0.55 0.55 0.56 1.00 1.24 -36.92%
Adjusted Per Share Value based on latest NOSH - 228,282
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.17 6.89 9.06 9.32 8.62 12.49 8.99 -6.16%
EPS 1.80 2.94 1.24 1.45 1.56 1.73 0.42 163.14%
DPS 0.00 0.00 0.16 0.28 0.28 0.16 0.00 -
NAPS 0.2559 0.2586 0.2286 0.2296 0.2342 0.1608 0.1442 46.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.39 0.45 0.455 0.405 0.45 1.18 0.59 -
P/RPS 1.97 2.72 2.09 1.81 2.18 1.52 0.76 88.37%
P/EPS 8.92 6.38 15.31 11.68 12.10 10.98 16.49 -33.53%
EY 11.21 15.68 6.53 8.56 8.26 9.10 6.07 50.35%
DY 0.00 0.00 0.85 1.64 1.47 0.85 0.00 -
P/NAPS 0.63 0.73 0.83 0.74 0.80 1.18 0.48 19.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 21/11/14 19/08/14 19/05/14 19/02/14 18/11/13 19/08/13 -
Price 0.42 0.44 0.475 0.46 0.44 1.26 1.24 -
P/RPS 2.12 2.66 2.18 2.06 2.13 1.62 1.60 20.57%
P/EPS 9.61 6.23 15.99 13.27 11.83 11.73 34.65 -57.37%
EY 10.41 16.04 6.26 7.54 8.45 8.53 2.89 134.43%
DY 0.00 0.00 0.81 1.44 1.51 0.79 0.00 -
P/NAPS 0.68 0.71 0.86 0.84 0.79 1.26 1.00 -22.61%

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