[THRIVEN] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -38.77%
YoY- -389.2%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 236,408 239,079 122,870 66,969 56,810 44,680 47,143 30.81%
PBT 29,255 27,369 2,650 -16,589 3,215 9,008 11,779 16.36%
Tax -8,453 -5,849 -859 -111 -2,839 -3,421 -2,899 19.51%
NP 20,802 21,520 1,791 -16,700 376 5,587 8,880 15.23%
-
NP to SH 16,938 20,395 201 -10,145 3,508 9,866 8,506 12.15%
-
Tax Rate 28.89% 21.37% 32.42% - 88.30% 37.98% 24.61% -
Total Cost 215,606 217,559 121,079 83,669 56,434 39,093 38,263 33.37%
-
Net Worth 202,368 179,007 158,213 154,446 165,747 95,981 127,704 7.97%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 2,280 -
Div Payout % - - - - - - 26.81% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 202,368 179,007 158,213 154,446 165,747 95,981 127,704 7.97%
NOSH 546,942 497,242 376,699 376,699 376,699 228,527 228,042 15.68%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.80% 9.00% 1.46% -24.94% 0.66% 12.50% 18.84% -
ROE 8.37% 11.39% 0.13% -6.57% 2.12% 10.28% 6.66% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.22 48.08 32.62 17.78 15.08 19.55 20.67 13.07%
EPS 3.14 4.10 0.05 -2.69 0.97 2.88 3.73 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.37 0.36 0.42 0.41 0.44 0.42 0.56 -6.67%
Adjusted Per Share Value based on latest NOSH - 376,699
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.22 43.71 22.46 12.24 10.39 8.17 8.62 30.81%
EPS 3.10 3.73 0.04 -1.85 0.64 1.80 1.56 12.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.37 0.3273 0.2893 0.2824 0.303 0.1755 0.2335 7.97%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.185 0.19 0.215 0.17 0.395 0.39 0.45 -
P/RPS 0.43 0.40 0.66 0.96 2.62 1.99 2.18 -23.69%
P/EPS 5.97 4.63 402.94 -6.31 42.42 9.03 12.06 -11.05%
EY 16.74 21.59 0.25 -15.84 2.36 11.07 8.29 12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.50 0.53 0.51 0.41 0.90 0.93 0.80 -7.53%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 28/02/19 28/02/18 24/02/17 23/02/16 16/02/15 19/02/14 -
Price 0.20 0.205 0.20 0.21 0.34 0.42 0.44 -
P/RPS 0.46 0.43 0.61 1.18 2.25 2.15 2.13 -22.53%
P/EPS 6.46 5.00 374.83 -7.80 36.51 9.73 11.80 -9.54%
EY 15.48 20.01 0.27 -12.82 2.74 10.28 8.48 10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.54 0.57 0.48 0.51 0.77 1.00 0.79 -6.14%

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