[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 128.71%
YoY- -84.9%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 230,872 84,236 58,020 35,981 25,126 37,718 3,940 97.02%
PBT 32,228 -4,061 -9,317 750 14,957 6,697 -4,969 -
Tax -7,790 -856 -58 -1,697 -936 -1,132 -596 53.44%
NP 24,437 -4,917 -9,376 -946 14,021 5,565 -5,565 -
-
NP to SH 23,604 -4,954 -7,310 2,128 14,092 3,961 -5,029 -
-
Tax Rate 24.17% - - 226.27% 6.26% 16.90% - -
Total Cost 206,434 89,153 67,396 36,927 11,105 32,153 9,505 66.99%
-
Net Worth 179,007 150,679 161,980 160,725 141,528 127,752 108,684 8.66%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 1,320 - -
Div Payout % - - - - - 33.33% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 179,007 150,679 161,980 160,725 141,528 127,752 108,684 8.66%
NOSH 497,242 376,699 376,699 376,699 228,272 99,033 91,331 32.61%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.58% -5.84% -16.16% -2.63% 55.80% 14.75% -141.25% -
ROE 13.19% -3.29% -4.51% 1.32% 9.96% 3.10% -4.63% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.43 22.36 15.40 14.33 11.01 38.09 4.31 48.58%
EPS 4.75 -1.32 -1.95 0.91 6.17 4.00 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.36 0.40 0.43 0.64 0.62 1.29 1.19 -18.05%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.21 15.40 10.61 6.58 4.59 6.90 0.72 97.03%
EPS 4.32 -0.91 -1.34 0.39 2.58 0.72 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.3273 0.2755 0.2962 0.2939 0.2588 0.2336 0.1987 8.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.28 0.24 0.21 0.575 0.45 1.18 0.47 -
P/RPS 0.60 1.07 1.36 4.01 4.09 3.10 10.89 -38.30%
P/EPS 5.90 -18.25 -10.82 67.86 7.29 29.50 -8.54 -
EY 16.95 -5.48 -9.24 1.47 13.72 3.39 -11.72 -
DY 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 0.78 0.60 0.49 0.90 0.73 0.91 0.39 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 29/11/17 23/11/16 16/11/15 21/11/14 18/11/13 19/11/12 -
Price 0.24 0.24 0.18 0.45 0.44 1.26 0.45 -
P/RPS 0.52 1.07 1.17 3.14 4.00 3.31 10.43 -39.31%
P/EPS 5.06 -18.25 -9.27 53.11 7.13 31.50 -8.17 -
EY 19.78 -5.48 -10.78 1.88 14.03 3.17 -12.24 -
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.67 0.60 0.42 0.70 0.71 0.98 0.38 9.90%

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