[THRIVEN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.09%
YoY- 224.93%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 42,968 17,850 12,043 13,501 15,157 13,481 7,890 32.60%
PBT 4,223 1,623 811 6,653 1,543 97 441 45.67%
Tax -1,099 -706 -788 -989 280 26 182 -
NP 3,124 917 23 5,664 1,823 123 623 30.79%
-
NP to SH 2,702 426 -116 4,679 1,440 -416 864 20.90%
-
Tax Rate 26.02% 43.50% 97.16% 14.87% -18.15% -26.80% -41.27% -
Total Cost 39,844 16,933 12,020 7,837 13,334 13,358 7,267 32.75%
-
Net Worth 115,017 111,485 112,119 104,009 99,226 97,669 99,083 2.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 115,017 111,485 112,119 104,009 99,226 97,669 99,083 2.51%
NOSH 91,283 90,638 91,153 60,470 60,504 60,289 60,416 7.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.27% 5.14% 0.19% 41.95% 12.03% 0.91% 7.90% -
ROE 2.35% 0.38% -0.10% 4.50% 1.45% -0.43% 0.87% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.07 19.69 13.21 22.33 25.05 22.36 13.06 23.79%
EPS 2.96 0.47 -0.13 5.12 2.38 -0.69 1.43 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.23 1.72 1.64 1.62 1.64 -4.29%
Adjusted Per Share Value based on latest NOSH - 60,564
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.86 3.26 2.20 2.47 2.77 2.46 1.44 32.65%
EPS 0.49 0.08 -0.02 0.86 0.26 -0.08 0.16 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.2038 0.205 0.1902 0.1814 0.1786 0.1812 2.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.41 0.49 0.50 0.59 1.40 0.57 -
P/RPS 0.85 2.08 3.71 2.24 2.36 6.26 4.36 -23.83%
P/EPS 13.51 87.23 -385.05 6.46 24.79 -202.90 39.86 -16.48%
EY 7.40 1.15 -0.26 15.48 4.03 -0.49 2.51 19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.40 0.29 0.36 0.86 0.35 -1.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 23/02/11 23/02/10 23/02/09 26/02/08 27/02/07 -
Price 0.43 0.42 0.475 0.52 0.59 0.99 0.94 -
P/RPS 0.91 2.13 3.60 2.33 2.36 4.43 7.20 -29.13%
P/EPS 14.53 89.36 -373.26 6.72 24.79 -143.48 65.73 -22.22%
EY 6.88 1.12 -0.27 14.88 4.03 -0.70 1.52 28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.39 0.30 0.36 0.61 0.57 -8.24%

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