[THRIVEN] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3905.56%
YoY- 207.2%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 20,705 38,682 41,989 32,213 27,604 35,224 -10.07%
PBT 4,320 -761 56 759 -1,181 168 91.37%
Tax -1 46 -100 -74 1,181 -44 -53.06%
NP 4,319 -715 -44 685 0 124 103.34%
-
NP to SH 4,315 -715 -44 685 -639 124 103.30%
-
Tax Rate 0.02% - 178.57% 9.75% - 26.19% -
Total Cost 16,386 39,397 42,033 31,528 27,604 35,100 -14.12%
-
Net Worth 85,331 83,618 89,885 93,353 89,218 35,082 19.44%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 85,331 83,618 89,885 93,353 89,218 35,082 19.44%
NOSH 60,518 60,593 62,857 60,619 60,283 30,243 14.87%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 20.86% -1.85% -0.10% 2.13% 0.00% 0.35% -
ROE 5.06% -0.86% -0.05% 0.73% -0.72% 0.35% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.21 63.84 66.80 53.14 45.79 116.47 -21.72%
EPS 7.13 -1.18 -0.07 1.13 -1.06 0.41 76.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.43 1.54 1.48 1.16 3.97%
Adjusted Per Share Value based on latest NOSH - 60,603
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.79 7.07 7.68 5.89 5.05 6.44 -10.05%
EPS 0.79 -0.13 -0.01 0.13 -0.12 0.02 108.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.1529 0.1643 0.1707 0.1631 0.0641 19.45%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.30 0.65 0.66 0.89 0.72 1.60 -
P/RPS 0.88 1.02 0.99 1.67 1.57 1.37 -8.46%
P/EPS 4.21 -55.08 -942.86 78.76 -67.92 390.24 -59.56%
EY 23.77 -1.82 -0.11 1.27 -1.47 0.26 146.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.47 0.46 0.58 0.49 1.38 -31.36%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 18/08/04 27/08/03 28/08/02 26/09/01 30/08/00 -
Price 0.44 0.66 0.88 0.88 0.81 1.31 -
P/RPS 1.29 1.03 1.32 1.66 1.77 1.12 2.86%
P/EPS 6.17 -55.93 -1,257.14 77.88 -76.42 319.51 -54.56%
EY 16.20 -1.79 -0.08 1.28 -1.31 0.31 120.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.62 0.57 0.55 1.13 -22.78%

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