[THRIVEN] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 7,890 22,222 77,496 86,428 67,552 56,655 70,155 -30.51%
PBT 441 1,305 -7,024 -3,048 -3,756 -3,272 3,285 -28.43%
Tax 182 680 41 -298 -375 3,272 339 -9.84%
NP 623 1,985 -6,983 -3,346 -4,131 0 3,624 -25.42%
-
NP to SH 864 1,966 -6,983 -3,346 -4,131 -2,197 3,624 -21.24%
-
Tax Rate -41.27% -52.11% - - - - -10.32% -
Total Cost 7,267 20,237 84,479 89,774 71,683 56,655 66,531 -30.84%
-
Net Worth 99,083 98,487 81,025 84,115 86,551 91,995 62,504 7.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 99,083 98,487 81,025 84,115 86,551 91,995 62,504 7.97%
NOSH 60,416 60,421 60,466 60,514 60,525 60,523 40,325 6.96%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.90% 8.93% -9.01% -3.87% -6.12% 0.00% 5.17% -
ROE 0.87% 2.00% -8.62% -3.98% -4.77% -2.39% 5.80% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.06 36.78 128.16 142.82 111.61 93.61 173.97 -35.03%
EPS 1.43 3.25 -11.54 -5.53 -6.83 -3.63 8.82 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.63 1.34 1.39 1.43 1.52 1.55 0.94%
Adjusted Per Share Value based on latest NOSH - 60,530
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.44 4.06 14.17 15.80 12.35 10.36 12.83 -30.53%
EPS 0.16 0.36 -1.28 -0.61 -0.76 -0.40 0.66 -21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1812 0.1801 0.1481 0.1538 0.1582 0.1682 0.1143 7.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.31 0.55 0.87 0.70 0.94 0.93 -
P/RPS 4.36 0.84 0.43 0.61 0.63 1.00 0.53 42.05%
P/EPS 39.86 9.53 -4.76 -15.73 -10.26 -25.90 10.35 25.18%
EY 2.51 10.50 -21.00 -6.36 -9.75 -3.86 9.66 -20.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.19 0.41 0.63 0.49 0.62 0.60 -8.58%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 26/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.94 0.35 0.46 1.06 0.65 0.88 0.81 -
P/RPS 7.20 0.95 0.36 0.74 0.58 0.94 0.47 57.56%
P/EPS 65.73 10.76 -3.98 -19.17 -9.52 -24.24 9.01 39.24%
EY 1.52 9.30 -25.11 -5.22 -10.50 -4.13 11.09 -28.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.21 0.34 0.76 0.45 0.58 0.52 1.54%

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