[THRIVEN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -63.41%
YoY- 703.5%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 17,520 12,658 3,368 41,410 77,364 83,978 64,426 -19.49%
PBT 364 880 -454 8,640 -1,522 112 1,518 -21.16%
Tax 482 28 44 -2 92 -200 -148 -
NP 846 908 -410 8,638 -1,430 -88 1,370 -7.71%
-
NP to SH 262 342 -406 8,630 -1,430 -88 1,370 -24.07%
-
Tax Rate -132.42% -3.18% - 0.02% - 178.57% 9.75% -
Total Cost 16,674 11,750 3,778 32,772 78,794 84,066 63,056 -19.86%
-
Net Worth 96,463 99,546 96,723 85,331 83,618 89,885 93,353 0.54%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 96,463 99,546 96,723 85,331 83,618 89,885 93,353 0.54%
NOSH 59,545 61,071 59,705 60,518 60,593 62,857 60,619 -0.29%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.83% 7.17% -12.17% 20.86% -1.85% -0.10% 2.13% -
ROE 0.27% 0.34% -0.42% 10.11% -1.71% -0.10% 1.47% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 29.42 20.73 5.64 68.42 127.68 133.60 106.28 -19.25%
EPS 0.44 0.56 -0.68 14.26 -2.36 -0.14 2.26 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.63 1.62 1.41 1.38 1.43 1.54 0.84%
Adjusted Per Share Value based on latest NOSH - 60,381
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.20 2.31 0.62 7.57 14.14 15.35 11.78 -19.50%
EPS 0.05 0.06 -0.07 1.58 -0.26 -0.02 0.25 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.182 0.1768 0.156 0.1529 0.1643 0.1707 0.54%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.01 1.82 0.46 0.30 0.65 0.66 0.89 -
P/RPS 3.43 8.78 8.15 0.44 0.51 0.49 0.84 26.39%
P/EPS 229.55 325.00 -67.65 2.10 -27.54 -471.43 39.38 34.11%
EY 0.44 0.31 -1.48 47.53 -3.63 -0.21 2.54 -25.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.12 0.28 0.21 0.47 0.46 0.58 1.11%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 12/08/08 22/08/07 02/08/06 25/08/05 18/08/04 27/08/03 28/08/02 -
Price 0.76 1.47 0.74 0.44 0.66 0.88 0.88 -
P/RPS 2.58 7.09 13.12 0.64 0.52 0.66 0.83 20.78%
P/EPS 172.73 262.50 -108.82 3.09 -27.97 -628.57 38.94 28.15%
EY 0.58 0.38 -0.92 32.41 -3.58 -0.16 2.57 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.90 0.46 0.31 0.48 0.62 0.57 -3.16%

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