[THRIVEN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2688.06%
YoY- 153.14%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 239,079 232,847 204,476 151,175 122,870 86,631 58,030 156.33%
PBT 27,369 29,867 22,765 9,638 2,650 -3,835 -10,899 -
Tax -5,849 -6,060 -4,083 -1,549 -859 -618 -644 333.56%
NP 21,520 23,807 18,682 8,089 1,791 -4,453 -11,543 -
-
NP to SH 20,588 21,620 14,820 5,604 201 -3,793 -8,299 -
-
Tax Rate 21.37% 20.29% 17.94% 16.07% 32.42% - - -
Total Cost 217,559 209,040 185,794 143,086 121,079 91,084 69,573 113.39%
-
Net Worth 179,007 179,007 169,514 161,980 158,213 150,679 150,679 12.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 179,007 179,007 169,514 161,980 158,213 150,679 150,679 12.13%
NOSH 497,242 497,242 376,699 376,699 376,699 376,699 376,699 20.27%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.00% 10.22% 9.14% 5.35% 1.46% -5.14% -19.89% -
ROE 11.50% 12.08% 8.74% 3.46% 0.13% -2.52% -5.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.08 46.83 54.28 40.13 32.62 23.00 15.40 113.17%
EPS 4.14 4.35 3.93 1.49 0.05 -1.01 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.45 0.43 0.42 0.40 0.40 -6.76%
Adjusted Per Share Value based on latest NOSH - 376,699
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.71 42.57 37.39 27.64 22.46 15.84 10.61 156.32%
EPS 3.76 3.95 2.71 1.02 0.04 -0.69 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3273 0.3273 0.3099 0.2962 0.2893 0.2755 0.2755 12.13%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.19 0.28 0.405 0.19 0.215 0.24 0.255 -
P/RPS 0.40 0.60 0.75 0.47 0.66 1.04 1.66 -61.17%
P/EPS 4.59 6.44 10.29 12.77 402.94 -23.84 -11.57 -
EY 21.79 15.53 9.71 7.83 0.25 -4.20 -8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.78 0.90 0.44 0.51 0.60 0.64 -11.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 24/08/18 31/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.205 0.24 0.43 0.35 0.20 0.24 0.245 -
P/RPS 0.43 0.51 0.79 0.87 0.61 1.04 1.59 -58.08%
P/EPS 4.95 5.52 10.93 23.53 374.83 -23.84 -11.12 -
EY 20.20 18.12 9.15 4.25 0.27 -4.20 -8.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.96 0.81 0.48 0.60 0.61 -4.40%

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