[THRIVEN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -19.94%
YoY- 8.63%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 107,796 26,190 35,129 8,790 10,913 8,481 2,275 90.17%
PBT 14,907 -5,208 -2,086 -4,747 -4,279 -1,700 -1,812 -
Tax -3,799 -575 49 -438 -152 -404 -355 48.42%
NP 11,108 -5,783 -2,037 -5,185 -4,431 -2,104 -2,167 -
-
NP to SH 10,562 -4,057 -1,318 -3,706 -4,056 -2,305 -1,878 -
-
Tax Rate 25.48% - - - - - - -
Total Cost 96,688 31,973 37,166 13,975 15,344 10,585 4,442 67.05%
-
Net Worth 169,514 150,679 165,747 142,236 125,325 95,273 110,309 7.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 768 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 169,514 150,679 165,747 142,236 125,325 95,273 110,309 7.41%
NOSH 376,699 376,699 376,699 251,132 227,865 76,833 91,165 26.66%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.30% -22.08% -5.80% -58.99% -40.60% -24.81% -95.25% -
ROE 6.23% -2.69% -0.80% -2.61% -3.24% -2.42% -1.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 28.62 6.95 9.33 3.83 4.79 11.04 2.50 50.09%
EPS 2.80 -1.08 -0.35 -1.48 -1.78 -3.00 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.45 0.40 0.44 0.62 0.55 1.24 1.21 -15.19%
Adjusted Per Share Value based on latest NOSH - 251,132
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.71 4.79 6.42 1.61 2.00 1.55 0.42 89.86%
EPS 1.93 -0.74 -0.24 -0.68 -0.74 -0.42 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.3099 0.2755 0.303 0.2601 0.2291 0.1742 0.2017 7.41%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.405 0.255 0.195 0.91 0.455 0.59 0.58 -
P/RPS 1.42 3.67 2.09 23.75 9.50 5.35 23.24 -37.22%
P/EPS 14.44 -23.68 -55.73 -56.33 -25.56 -19.67 -28.16 -
EY 6.92 -4.22 -1.79 -1.78 -3.91 -5.08 -3.55 -
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.90 0.64 0.44 1.47 0.83 0.48 0.48 11.03%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 30/08/17 26/08/16 21/08/15 19/08/14 19/08/13 23/08/12 -
Price 0.43 0.245 0.22 0.635 0.475 1.24 0.57 -
P/RPS 1.50 3.52 2.36 16.57 9.92 11.23 22.84 -36.46%
P/EPS 15.34 -22.75 -62.88 -39.31 -26.69 -41.33 -27.67 -
EY 6.52 -4.40 -1.59 -2.54 -3.75 -2.42 -3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.96 0.61 0.50 1.02 0.86 1.00 0.47 12.63%

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