[THRIVEN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -87.98%
YoY- -93.37%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 147,036 158,671 150,980 178,474 236,408 255,918 279,723 -34.74%
PBT 794 565 90 10,420 29,255 35,925 36,819 -92.16%
Tax -5,364 -3,511 -4,442 -5,061 -8,453 -8,171 -7,896 -22.63%
NP -4,570 -2,946 -4,352 5,359 20,802 27,754 28,923 -
-
NP to SH -6,288 -5,198 -7,004 2,036 16,938 25,270 27,258 -
-
Tax Rate 675.57% 621.42% 4,935.56% 48.57% 28.89% 22.74% 21.45% -
Total Cost 151,606 161,617 155,332 173,115 215,606 228,164 250,800 -28.39%
-
Net Worth 185,960 191,429 196,899 202,368 202,368 213,307 207,838 -7.11%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 185,960 191,429 196,899 202,368 202,368 213,307 207,838 -7.11%
NOSH 546,944 546,942 546,942 546,942 546,942 546,942 546,942 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -3.11% -1.86% -2.88% 3.00% 8.80% 10.84% 10.34% -
ROE -3.38% -2.72% -3.56% 1.01% 8.37% 11.85% 13.12% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.88 29.01 27.60 32.63 43.22 46.79 51.14 -34.74%
EPS -1.15 -0.95 -1.28 0.37 3.10 4.62 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.36 0.37 0.37 0.39 0.38 -7.11%
Adjusted Per Share Value based on latest NOSH - 546,942
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.88 29.01 27.60 32.63 43.22 46.79 51.14 -34.74%
EPS -1.15 -0.95 -1.28 0.37 3.10 4.62 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.36 0.37 0.37 0.39 0.38 -7.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.205 0.185 0.21 0.165 0.185 0.185 0.225 -
P/RPS 0.76 0.64 0.76 0.51 0.43 0.40 0.44 43.72%
P/EPS -17.83 -19.47 -16.40 44.32 5.97 4.00 4.51 -
EY -5.61 -5.14 -6.10 2.26 16.74 24.97 22.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.58 0.45 0.50 0.47 0.59 1.12%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 28/08/20 26/06/20 21/02/20 27/11/19 23/08/19 -
Price 0.19 0.215 0.205 0.215 0.20 0.185 0.205 -
P/RPS 0.71 0.74 0.74 0.66 0.46 0.40 0.40 46.34%
P/EPS -16.53 -22.62 -16.01 57.76 6.46 4.00 4.11 -
EY -6.05 -4.42 -6.25 1.73 15.48 24.97 24.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.57 0.58 0.54 0.47 0.54 2.44%

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