[THRIVEN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -8.41%
YoY- 14.16%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 56,810 52,821 42,557 40,740 44,680 37,699 49,575 9.47%
PBT 3,215 -1,647 8,540 7,452 9,008 17,974 9,200 -50.29%
Tax -2,839 -3,992 -3,707 -3,496 -3,421 -2,752 -2,647 4.76%
NP 376 -5,639 4,833 3,956 5,587 15,222 6,553 -85.04%
-
NP to SH 3,508 893 10,216 9,036 9,866 16,104 6,755 -35.31%
-
Tax Rate 88.30% - 43.41% 46.91% 37.98% 15.31% 28.77% -
Total Cost 56,434 58,460 37,724 36,784 39,093 22,477 43,022 19.77%
-
Net Worth 165,747 0 142,236 137,333 139,942 141,458 125,037 20.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 879 -
Div Payout % - - - - - - 13.02% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 165,747 0 142,236 137,333 139,942 141,458 125,037 20.60%
NOSH 376,699 376,699 251,132 228,888 225,714 228,159 227,341 39.89%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.66% -10.68% 11.36% 9.71% 12.50% 40.38% 13.22% -
ROE 2.12% 0.00% 7.18% 6.58% 7.05% 11.38% 5.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.08 21.03 18.55 17.80 19.79 16.52 21.81 -21.75%
EPS 0.93 0.36 4.45 3.95 4.37 7.06 2.97 -53.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.44 0.00 0.62 0.60 0.62 0.62 0.55 -13.78%
Adjusted Per Share Value based on latest NOSH - 228,888
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.39 9.66 7.78 7.45 8.17 6.89 9.06 9.53%
EPS 0.64 0.16 1.87 1.65 1.80 2.94 1.24 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.303 0.00 0.2601 0.2511 0.2559 0.2586 0.2286 20.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.395 0.575 0.91 0.69 0.39 0.45 0.455 -
P/RPS 2.62 2.73 4.91 3.88 1.97 2.72 2.09 16.21%
P/EPS 42.42 161.70 20.44 17.48 8.92 6.38 15.31 96.90%
EY 2.36 0.62 4.89 5.72 11.21 15.68 6.53 -49.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.90 0.00 1.47 1.15 0.63 0.73 0.83 5.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 16/11/15 21/08/15 28/05/15 16/02/15 21/11/14 19/08/14 -
Price 0.34 0.45 0.635 0.935 0.42 0.44 0.475 -
P/RPS 2.25 2.14 3.42 5.25 2.12 2.66 2.18 2.12%
P/EPS 36.51 126.55 14.26 23.68 9.61 6.23 15.99 73.13%
EY 2.74 0.79 7.01 4.22 10.41 16.04 6.26 -42.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
P/NAPS 0.77 0.00 1.02 1.56 0.68 0.71 0.86 -7.08%

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