[THRIVEN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 52.18%
YoY- 64.44%
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 296,880 215,592 52,380 70,258 17,580 21,826 16,962 61.09%
PBT 48,714 29,814 -10,416 -4,172 -9,494 -8,558 -3,400 -
Tax -11,692 -7,598 -1,150 98 -876 -304 -808 56.07%
NP 37,022 22,216 -11,566 -4,074 -10,370 -8,862 -4,208 -
-
NP to SH 34,464 21,124 -8,114 -2,636 -7,412 -8,112 -4,610 -
-
Tax Rate 24.00% 25.48% - - - - - -
Total Cost 259,858 193,376 63,946 74,332 27,950 30,688 21,170 51.85%
-
Net Worth 207,838 169,514 150,679 165,747 142,236 125,325 95,273 13.87%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 1,536 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 207,838 169,514 150,679 165,747 142,236 125,325 95,273 13.87%
NOSH 546,942 376,699 376,699 376,699 251,132 227,865 76,833 38.67%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.47% 10.30% -22.08% -5.80% -58.99% -40.60% -24.81% -
ROE 16.58% 12.46% -5.38% -1.59% -5.21% -6.47% -4.84% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.28 57.23 13.90 18.65 7.66 9.58 22.08 16.16%
EPS 6.48 5.60 -2.16 -0.70 -2.96 -3.56 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.38 0.45 0.40 0.44 0.62 0.55 1.24 -17.88%
Adjusted Per Share Value based on latest NOSH - 376,699
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.28 39.42 9.58 12.85 3.21 3.99 3.10 61.10%
EPS 6.30 3.86 -1.48 -0.48 -1.36 -1.48 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.38 0.3099 0.2755 0.303 0.2601 0.2291 0.1742 13.87%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.225 0.405 0.255 0.195 0.91 0.455 0.59 -
P/RPS 0.41 0.71 1.83 1.05 11.88 4.75 2.67 -26.81%
P/EPS 3.57 7.22 -11.84 -27.87 -28.17 -12.78 -9.83 -
EY 28.01 13.85 -8.45 -3.59 -3.55 -7.82 -10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.59 0.90 0.64 0.44 1.47 0.83 0.48 3.49%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 24/08/18 30/08/17 26/08/16 21/08/15 19/08/14 19/08/13 -
Price 0.205 0.43 0.245 0.22 0.635 0.475 1.24 -
P/RPS 0.38 0.75 1.76 1.18 8.29 4.96 5.62 -36.15%
P/EPS 3.25 7.67 -11.37 -31.44 -19.65 -13.34 -20.67 -
EY 30.74 13.04 -8.79 -3.18 -5.09 -7.49 -4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.54 0.96 0.61 0.50 1.02 0.86 1.00 -9.75%

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