[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 378.79%
YoY- 106.74%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Revenue 6,177 28,172 77,333 88,321 66,022 57,341 49,005 2.25%
PBT 233 6,277 -2,293 354 457 -3,118 -18,800 -
Tax 226 414 66 -109 -338 3,118 18,800 4.86%
NP 460 6,692 -2,226 245 118 0 0 -100.00%
-
NP to SH 329 6,673 -2,226 245 118 -1,930 -18,133 -
-
Tax Rate -97.00% -6.60% - 30.79% 73.96% - - -
Total Cost 5,717 21,480 79,559 88,076 65,904 57,341 49,005 2.33%
-
Net Worth 98,598 101,068 82,894 88,319 90,779 88,455 30,524 -1.25%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Net Worth 98,598 101,068 82,894 88,319 90,779 88,455 30,524 -1.25%
NOSH 60,490 60,519 60,507 61,333 59,332 60,585 30,222 -0.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
NP Margin 7.45% 23.75% -2.88% 0.28% 0.18% 0.00% 0.00% -
ROE 0.33% 6.60% -2.69% 0.28% 0.13% -2.18% -59.41% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
RPS 10.21 46.55 127.81 144.00 111.27 94.64 162.15 3.01%
EPS 0.55 11.03 -3.68 0.40 0.20 -3.19 -60.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.67 1.37 1.44 1.53 1.46 1.01 -0.51%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
RPS 1.13 5.15 14.14 16.15 12.07 10.48 8.96 2.24%
EPS 0.06 1.22 -0.41 0.04 0.02 -0.35 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1803 0.1848 0.1516 0.1615 0.166 0.1617 0.0558 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.49 0.45 0.65 0.71 0.66 0.82 0.00 -
P/RPS 4.80 0.97 0.51 0.49 0.59 0.87 0.00 -100.00%
P/EPS 90.00 4.08 -17.66 177.50 330.00 -25.73 0.00 -100.00%
EY 1.11 24.50 -5.66 0.56 0.30 -3.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.47 0.49 0.43 0.56 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Date 08/11/06 25/11/05 25/11/04 20/11/03 27/11/02 28/11/01 30/11/99 -
Price 0.50 0.38 0.52 0.80 0.69 0.94 0.00 -
P/RPS 4.90 0.82 0.41 0.56 0.62 0.99 0.00 -100.00%
P/EPS 91.84 3.45 -14.13 200.00 345.00 -29.50 0.00 -100.00%
EY 1.09 29.02 -7.08 0.50 0.29 -3.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.38 0.56 0.45 0.64 0.00 -100.00%

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