[THRIVEN] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.94%
YoY- -302.01%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 122,870 86,631 58,030 64,325 66,969 73,339 83,149 29.64%
PBT 2,650 -3,835 -10,899 -16,443 -16,589 -4,336 5,876 -41.10%
Tax -859 -618 -644 -929 -111 -1,610 -2,352 -48.81%
NP 1,791 -4,453 -11,543 -17,372 -16,700 -5,946 3,524 -36.23%
-
NP to SH 201 -3,793 -8,299 -10,545 -10,145 -3,571 5,896 -89.42%
-
Tax Rate 32.42% - - - - - 40.03% -
Total Cost 121,079 91,084 69,573 81,697 83,669 79,285 79,625 32.13%
-
Net Worth 158,213 150,679 150,679 154,446 154,446 161,980 165,747 -3.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 158,213 150,679 150,679 154,446 154,446 161,980 165,747 -3.04%
NOSH 376,699 376,699 376,699 376,699 376,699 376,699 376,699 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.46% -5.14% -19.89% -27.01% -24.94% -8.11% 4.24% -
ROE 0.13% -2.52% -5.51% -6.83% -6.57% -2.20% 3.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.62 23.00 15.40 17.08 17.78 19.47 22.07 29.66%
EPS 0.05 -1.01 -2.20 -2.80 -2.69 -0.95 1.57 -89.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.40 0.41 0.41 0.43 0.44 -3.04%
Adjusted Per Share Value based on latest NOSH - 376,699
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.46 15.84 10.61 11.76 12.24 13.41 15.20 29.63%
EPS 0.04 -0.69 -1.52 -1.93 -1.85 -0.65 1.08 -88.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2893 0.2755 0.2755 0.2824 0.2824 0.2962 0.303 -3.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.215 0.24 0.255 0.28 0.17 0.21 0.195 -
P/RPS 0.66 1.04 1.66 1.64 0.96 1.08 0.88 -17.40%
P/EPS 402.94 -23.84 -11.57 -10.00 -6.31 -22.15 12.46 908.62%
EY 0.25 -4.20 -8.64 -10.00 -15.84 -4.51 8.03 -90.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.64 0.68 0.41 0.49 0.44 10.31%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 24/02/17 23/11/16 26/08/16 -
Price 0.20 0.24 0.245 0.26 0.21 0.18 0.22 -
P/RPS 0.61 1.04 1.59 1.52 1.18 0.92 1.00 -28.00%
P/EPS 374.83 -23.84 -11.12 -9.29 -7.80 -18.99 14.06 787.09%
EY 0.27 -4.20 -8.99 -10.77 -12.82 -5.27 7.11 -88.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.61 0.63 0.51 0.42 0.50 -2.67%

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