[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -177.34%
YoY- -443.55%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 253,324 230,872 84,236 58,020 35,981 25,126 37,718 37.33%
PBT 43,636 32,228 -4,061 -9,317 750 14,957 6,697 36.64%
Tax -10,886 -7,790 -856 -58 -1,697 -936 -1,132 45.80%
NP 32,749 24,437 -4,917 -9,376 -946 14,021 5,565 34.34%
-
NP to SH 29,846 23,604 -4,954 -7,310 2,128 14,092 3,961 39.99%
-
Tax Rate 24.95% 24.17% - - 226.27% 6.26% 16.90% -
Total Cost 220,574 206,434 89,153 67,396 36,927 11,105 32,153 37.82%
-
Net Worth 213,307 179,007 150,679 161,980 160,725 141,528 127,752 8.91%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 1,320 -
Div Payout % - - - - - - 33.33% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 213,307 179,007 150,679 161,980 160,725 141,528 127,752 8.91%
NOSH 546,942 497,242 376,699 376,699 376,699 228,272 99,033 32.93%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.93% 10.58% -5.84% -16.16% -2.63% 55.80% 14.75% -
ROE 13.99% 13.19% -3.29% -4.51% 1.32% 9.96% 3.10% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.32 46.43 22.36 15.40 14.33 11.01 38.09 3.31%
EPS 5.56 4.75 -1.32 -1.95 0.91 6.17 4.00 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.39 0.36 0.40 0.43 0.64 0.62 1.29 -18.06%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.32 42.21 15.40 10.61 6.58 4.59 6.90 37.32%
EPS 5.46 4.32 -0.91 -1.34 0.39 2.58 0.72 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.39 0.3273 0.2755 0.2962 0.2939 0.2588 0.2336 8.91%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.185 0.28 0.24 0.21 0.575 0.45 1.18 -
P/RPS 0.40 0.60 1.07 1.36 4.01 4.09 3.10 -28.90%
P/EPS 3.39 5.90 -18.25 -10.82 67.86 7.29 29.50 -30.26%
EY 29.50 16.95 -5.48 -9.24 1.47 13.72 3.39 43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 0.47 0.78 0.60 0.49 0.90 0.73 0.91 -10.42%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 23/11/18 29/11/17 23/11/16 16/11/15 21/11/14 18/11/13 -
Price 0.185 0.24 0.24 0.18 0.45 0.44 1.26 -
P/RPS 0.40 0.52 1.07 1.17 3.14 4.00 3.31 -29.67%
P/EPS 3.39 5.06 -18.25 -9.27 53.11 7.13 31.50 -31.02%
EY 29.50 19.78 -5.48 -10.78 1.88 14.03 3.17 45.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.47 0.67 0.60 0.42 0.70 0.71 0.98 -11.52%

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