[THRIVEN] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 419.84%
YoY- 798.47%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,550 15,894 14,994 13,440 17,520 12,658 3,368 5.13%
PBT -3,624 -170 1,952 3,030 364 880 -454 41.32%
Tax -710 -674 -796 156 482 28 44 -
NP -4,334 -844 1,156 3,186 846 908 -410 48.09%
-
NP to SH -3,756 -1,174 624 2,354 262 342 -406 44.83%
-
Tax Rate - - 40.78% -5.15% -132.42% -3.18% - -
Total Cost 8,884 16,738 13,838 10,254 16,674 11,750 3,778 15.30%
-
Net Worth 110,309 111,896 104,273 100,195 96,463 99,546 96,723 2.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 110,309 111,896 104,273 100,195 96,463 99,546 96,723 2.21%
NOSH 91,165 91,718 60,273 60,358 59,545 61,071 59,705 7.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -95.25% -5.31% 7.71% 23.71% 4.83% 7.17% -12.17% -
ROE -3.40% -1.05% 0.60% 2.35% 0.27% 0.34% -0.42% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.99 17.33 24.88 22.27 29.42 20.73 5.64 -2.01%
EPS -4.12 -1.28 0.68 3.90 0.44 0.56 -0.68 34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.73 1.66 1.62 1.63 1.62 -4.74%
Adjusted Per Share Value based on latest NOSH - 60,488
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.83 2.91 2.74 2.46 3.20 2.31 0.62 4.97%
EPS -0.69 -0.21 0.11 0.43 0.05 0.06 -0.07 46.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2017 0.2046 0.1906 0.1832 0.1764 0.182 0.1768 2.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.58 0.485 0.47 0.59 1.01 1.82 0.46 -
P/RPS 11.62 2.80 1.89 2.65 3.43 8.78 8.15 6.08%
P/EPS -14.08 -37.89 45.40 15.13 229.55 325.00 -67.65 -22.99%
EY -7.10 -2.64 2.20 6.61 0.44 0.31 -1.48 29.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.27 0.36 0.62 1.12 0.28 9.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 18/08/11 17/08/10 19/08/09 12/08/08 22/08/07 02/08/06 -
Price 0.57 0.45 0.45 0.52 0.76 1.47 0.74 -
P/RPS 11.42 2.60 1.81 2.34 2.58 7.09 13.12 -2.28%
P/EPS -13.83 -35.16 43.47 13.33 172.73 262.50 -108.82 -29.07%
EY -7.23 -2.84 2.30 7.50 0.58 0.38 -0.92 40.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.26 0.31 0.47 0.90 0.46 0.35%

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