[THRIVEN] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 38.94%
YoY- 32.23%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 149,674 253,324 230,872 84,236 58,020 35,981 25,126 34.60%
PBT 5,382 43,636 32,228 -4,061 -9,317 750 14,957 -15.65%
Tax -4,297 -10,886 -7,790 -856 -58 -1,697 -936 28.88%
NP 1,085 32,749 24,437 -4,917 -9,376 -946 14,021 -34.69%
-
NP to SH 332 29,846 23,604 -4,954 -7,310 2,128 14,092 -46.42%
-
Tax Rate 79.84% 24.95% 24.17% - - 226.27% 6.26% -
Total Cost 148,589 220,574 206,434 89,153 67,396 36,927 11,105 54.01%
-
Net Worth 191,429 213,307 179,007 150,679 161,980 160,725 141,528 5.15%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 191,429 213,307 179,007 150,679 161,980 160,725 141,528 5.15%
NOSH 546,942 546,942 497,242 376,699 376,699 376,699 228,272 15.66%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.73% 12.93% 10.58% -5.84% -16.16% -2.63% 55.80% -
ROE 0.17% 13.99% 13.19% -3.29% -4.51% 1.32% 9.96% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 27.37 46.32 46.43 22.36 15.40 14.33 11.01 16.37%
EPS 0.07 5.56 4.75 -1.32 -1.95 0.91 6.17 -52.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.39 0.36 0.40 0.43 0.64 0.62 -9.08%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 27.37 46.32 42.21 15.40 10.61 6.58 4.59 34.62%
EPS 0.06 5.46 4.32 -0.91 -1.34 0.39 2.58 -46.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.39 0.3273 0.2755 0.2962 0.2939 0.2588 5.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.185 0.185 0.28 0.24 0.21 0.575 0.45 -
P/RPS 0.68 0.40 0.60 1.07 1.36 4.01 4.09 -25.82%
P/EPS 304.77 3.39 5.90 -18.25 -10.82 67.86 7.29 86.19%
EY 0.33 29.50 16.95 -5.48 -9.24 1.47 13.72 -46.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.78 0.60 0.49 0.90 0.73 -5.19%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 27/11/19 23/11/18 29/11/17 23/11/16 16/11/15 21/11/14 -
Price 0.215 0.185 0.24 0.24 0.18 0.45 0.44 -
P/RPS 0.79 0.40 0.52 1.07 1.17 3.14 4.00 -23.66%
P/EPS 354.19 3.39 5.06 -18.25 -9.27 53.11 7.13 91.61%
EY 0.28 29.50 19.78 -5.48 -10.78 1.88 14.03 -47.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.67 0.60 0.42 0.70 0.71 -2.49%

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