[THRIVEN] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 64.85%
YoY- -64.44%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 239,079 122,870 66,969 56,810 44,680 47,143 42,968 33.09%
PBT 27,369 2,650 -16,589 3,215 9,008 11,779 4,223 36.52%
Tax -5,849 -859 -111 -2,839 -3,421 -2,899 -1,099 32.11%
NP 21,520 1,791 -16,700 376 5,587 8,880 3,124 37.91%
-
NP to SH 20,395 201 -10,145 3,508 9,866 8,506 2,702 40.03%
-
Tax Rate 21.37% 32.42% - 88.30% 37.98% 24.61% 26.02% -
Total Cost 217,559 121,079 83,669 56,434 39,093 38,263 39,844 32.68%
-
Net Worth 179,007 158,213 154,446 165,747 95,981 127,704 115,017 7.64%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 2,280 - -
Div Payout % - - - - - 26.81% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 179,007 158,213 154,446 165,747 95,981 127,704 115,017 7.64%
NOSH 497,242 376,699 376,699 376,699 228,527 228,042 91,283 32.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.00% 1.46% -24.94% 0.66% 12.50% 18.84% 7.27% -
ROE 11.39% 0.13% -6.57% 2.12% 10.28% 6.66% 2.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 48.08 32.62 17.78 15.08 19.55 20.67 47.07 0.35%
EPS 4.10 0.05 -2.69 0.97 2.88 3.73 2.96 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.36 0.42 0.41 0.44 0.42 0.56 1.26 -18.83%
Adjusted Per Share Value based on latest NOSH - 376,699
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.71 22.46 12.24 10.39 8.17 8.62 7.86 33.08%
EPS 3.73 0.04 -1.85 0.64 1.80 1.56 0.49 40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.3273 0.2893 0.2824 0.303 0.1755 0.2335 0.2103 7.64%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.19 0.215 0.17 0.395 0.39 0.45 0.40 -
P/RPS 0.40 0.66 0.96 2.62 1.99 2.18 0.85 -11.80%
P/EPS 4.63 402.94 -6.31 42.42 9.03 12.06 13.51 -16.33%
EY 21.59 0.25 -15.84 2.36 11.07 8.29 7.40 19.52%
DY 0.00 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.53 0.51 0.41 0.90 0.93 0.80 0.32 8.76%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 24/02/17 23/02/16 16/02/15 19/02/14 19/02/13 -
Price 0.205 0.20 0.21 0.34 0.42 0.44 0.43 -
P/RPS 0.43 0.61 1.18 2.25 2.15 2.13 0.91 -11.74%
P/EPS 5.00 374.83 -7.80 36.51 9.73 11.80 14.53 -16.28%
EY 20.01 0.27 -12.82 2.74 10.28 8.48 6.88 19.46%
DY 0.00 0.00 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.57 0.48 0.51 0.77 1.00 0.79 0.34 8.98%

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