[THRIVEN] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -257.13%
YoY- 55.4%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 398,356 158,864 45,644 56,220 5,460 21,220 5,916 101.63%
PBT 75,320 18,180 -9,772 -10,356 -15,104 -8,880 -6,104 -
Tax -17,600 -3,900 -1,140 2,132 -900 -600 -1,288 54.58%
NP 57,720 14,280 -10,912 -8,224 -16,004 -9,480 -7,392 -
-
NP to SH 55,032 13,060 -7,112 -5,512 -12,360 -9,040 -6,676 -
-
Tax Rate 23.37% 21.45% - - - - - -
Total Cost 340,636 144,584 56,556 64,444 21,464 30,700 13,308 71.62%
-
Net Worth 201,053 161,980 154,446 165,747 137,333 125,555 113,090 10.05%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 201,053 161,980 154,446 165,747 137,333 125,555 113,090 10.05%
NOSH 546,942 376,699 376,699 376,699 228,888 228,282 91,202 34.77%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 14.49% 8.99% -23.91% -14.63% -293.11% -44.67% -124.95% -
ROE 27.37% 8.06% -4.60% -3.33% -9.00% -7.20% -5.90% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 77.27 42.17 12.12 14.92 2.39 9.30 6.49 51.08%
EPS 10.68 3.84 -1.88 -1.48 -5.40 -3.96 -7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.43 0.41 0.44 0.60 0.55 1.24 -17.52%
Adjusted Per Share Value based on latest NOSH - 376,699
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 72.83 29.05 8.35 10.28 1.00 3.88 1.08 101.68%
EPS 10.06 2.39 -1.30 -1.01 -2.26 -1.65 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3676 0.2962 0.2824 0.303 0.2511 0.2296 0.2068 10.05%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.23 0.19 0.28 0.29 0.69 0.405 0.465 -
P/RPS 0.30 0.45 2.31 1.94 28.93 4.36 7.17 -41.06%
P/EPS 2.15 5.48 -14.83 -19.82 -12.78 -10.23 -6.35 -
EY 46.41 18.25 -6.74 -5.05 -7.83 -9.78 -15.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.68 0.66 1.15 0.74 0.38 7.60%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 31/05/18 31/05/17 17/05/16 28/05/15 19/05/14 20/05/13 -
Price 0.21 0.35 0.26 0.28 0.935 0.46 0.58 -
P/RPS 0.27 0.83 2.15 1.88 39.20 4.95 8.94 -44.18%
P/EPS 1.97 10.10 -13.77 -19.14 -17.31 -11.62 -7.92 -
EY 50.83 9.91 -7.26 -5.23 -5.78 -8.61 -12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 0.63 0.64 1.56 0.84 0.47 2.33%

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