[THRIVEN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 30.95%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 70,258 17,580 21,826 16,962 4,550 15,894 14,994 29.32%
PBT -4,172 -9,494 -8,558 -3,400 -3,624 -170 1,952 -
Tax 98 -876 -304 -808 -710 -674 -796 -
NP -4,074 -10,370 -8,862 -4,208 -4,334 -844 1,156 -
-
NP to SH -2,636 -7,412 -8,112 -4,610 -3,756 -1,174 624 -
-
Tax Rate - - - - - - 40.78% -
Total Cost 74,332 27,950 30,688 21,170 8,884 16,738 13,838 32.30%
-
Net Worth 165,747 142,236 125,325 95,273 110,309 111,896 104,273 8.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 1,536 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 165,747 142,236 125,325 95,273 110,309 111,896 104,273 8.02%
NOSH 376,699 251,132 227,865 76,833 91,165 91,718 60,273 35.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.80% -58.99% -40.60% -24.81% -95.25% -5.31% 7.71% -
ROE -1.59% -5.21% -6.47% -4.84% -3.40% -1.05% 0.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.65 7.66 9.58 22.08 4.99 17.33 24.88 -4.68%
EPS -0.70 -2.96 -3.56 -6.00 -4.12 -1.28 0.68 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.44 0.62 0.55 1.24 1.21 1.22 1.73 -20.38%
Adjusted Per Share Value based on latest NOSH - 63,600
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.85 3.21 3.99 3.10 0.83 2.91 2.74 29.34%
EPS -0.48 -1.36 -1.48 -0.84 -0.69 -0.21 0.11 -
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.303 0.2601 0.2291 0.1742 0.2017 0.2046 0.1906 8.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.195 0.91 0.455 0.59 0.58 0.485 0.47 -
P/RPS 1.05 11.88 4.75 2.67 11.62 2.80 1.89 -9.32%
P/EPS -27.87 -28.17 -12.78 -9.83 -14.08 -37.89 45.40 -
EY -3.59 -3.55 -7.82 -10.17 -7.10 -2.64 2.20 -
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.44 1.47 0.83 0.48 0.48 0.40 0.27 8.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 19/08/14 19/08/13 23/08/12 18/08/11 17/08/10 -
Price 0.22 0.635 0.475 1.24 0.57 0.45 0.45 -
P/RPS 1.18 8.29 4.96 5.62 11.42 2.60 1.81 -6.87%
P/EPS -31.44 -19.65 -13.34 -20.67 -13.83 -35.16 43.47 -
EY -3.18 -5.09 -7.49 -4.84 -7.23 -2.84 2.30 -
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.50 1.02 0.86 1.00 0.47 0.37 0.26 11.50%

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