[THRIVEN] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6397.51%
YoY- 283.63%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 172,040 166,620 398,356 158,864 45,644 56,220 5,460 77.62%
PBT 13,884 -20 75,320 18,180 -9,772 -10,356 -15,104 -
Tax -5,184 -4,032 -17,600 -3,900 -1,140 2,132 -900 33.85%
NP 8,700 -4,052 57,720 14,280 -10,912 -8,224 -16,004 -
-
NP to SH 4,112 -4,576 55,032 13,060 -7,112 -5,512 -12,360 -
-
Tax Rate 37.34% - 23.37% 21.45% - - - -
Total Cost 163,340 170,672 340,636 144,584 56,556 64,444 21,464 40.20%
-
Net Worth 180,491 202,368 201,053 161,980 154,446 165,747 137,333 4.65%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 180,491 202,368 201,053 161,980 154,446 165,747 137,333 4.65%
NOSH 546,944 546,942 546,942 376,699 376,699 376,699 228,888 15.61%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.06% -2.43% 14.49% 8.99% -23.91% -14.63% -293.11% -
ROE 2.28% -2.26% 27.37% 8.06% -4.60% -3.33% -9.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 31.45 30.46 77.27 42.17 12.12 14.92 2.39 53.59%
EPS 0.76 -0.84 10.68 3.84 -1.88 -1.48 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.37 0.39 0.43 0.41 0.44 0.60 -9.47%
Adjusted Per Share Value based on latest NOSH - 376,699
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 31.45 30.46 72.83 29.05 8.35 10.28 1.00 77.57%
EPS 0.75 -0.84 10.06 2.39 -1.30 -1.01 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.37 0.3676 0.2962 0.2824 0.303 0.2511 4.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.185 0.165 0.23 0.19 0.28 0.29 0.69 -
P/RPS 0.59 0.54 0.30 0.45 2.31 1.94 28.93 -47.69%
P/EPS 24.61 -19.72 2.15 5.48 -14.83 -19.82 -12.78 -
EY 4.06 -5.07 46.41 18.25 -6.74 -5.05 -7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.59 0.44 0.68 0.66 1.15 -11.29%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 26/06/20 24/05/19 31/05/18 31/05/17 17/05/16 28/05/15 -
Price 0.175 0.215 0.21 0.35 0.26 0.28 0.935 -
P/RPS 0.56 0.71 0.27 0.83 2.15 1.88 39.20 -50.70%
P/EPS 23.28 -25.70 1.97 10.10 -13.77 -19.14 -17.31 -
EY 4.30 -3.89 50.83 9.91 -7.26 -5.23 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.54 0.81 0.63 0.64 1.56 -16.45%

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