[THRIVEN] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -133.57%
YoY- -1007.61%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 10,185 4,633 21,129 58,000 66,241 49,517 43,006 -21.33%
PBT 560 175 4,708 -1,720 266 343 -2,339 -
Tax -7 170 311 50 -82 -254 2,339 -
NP 553 345 5,019 -1,670 184 89 0 -
-
NP to SH 81 247 5,005 -1,670 184 89 -1,448 -
-
Tax Rate 1.25% -97.14% -6.61% - 30.83% 74.05% - -
Total Cost 9,632 4,288 16,110 59,670 66,057 49,428 43,006 -22.06%
-
Net Worth 101,561 98,598 101,068 82,894 88,319 90,779 88,455 2.32%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 101,561 98,598 101,068 82,894 88,319 90,779 88,455 2.32%
NOSH 62,307 60,490 60,519 60,507 61,333 59,333 60,585 0.46%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.43% 7.45% 23.75% -2.88% 0.28% 0.18% 0.00% -
ROE 0.08% 0.25% 4.95% -2.01% 0.21% 0.10% -1.64% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.35 7.66 34.91 95.86 108.00 83.46 70.98 -21.69%
EPS 0.13 0.41 8.27 -2.76 0.30 0.15 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.67 1.37 1.44 1.53 1.46 1.85%
Adjusted Per Share Value based on latest NOSH - 60,443
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.86 0.85 3.86 10.60 12.11 9.05 7.86 -21.34%
EPS 0.01 0.05 0.92 -0.31 0.03 0.02 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1857 0.1803 0.1848 0.1516 0.1615 0.166 0.1617 2.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.64 0.49 0.45 0.65 0.71 0.66 0.82 -
P/RPS 10.03 6.40 1.29 0.68 0.66 0.79 1.16 43.24%
P/EPS 1,261.54 120.00 5.44 -23.55 236.67 440.00 -34.31 -
EY 0.08 0.83 18.38 -4.25 0.42 0.23 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.30 0.27 0.47 0.49 0.43 0.56 10.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 07/11/07 08/11/06 25/11/05 25/11/04 20/11/03 27/11/02 28/11/01 -
Price 1.40 0.50 0.38 0.52 0.80 0.69 0.94 -
P/RPS 8.56 6.53 1.09 0.54 0.74 0.83 1.32 36.53%
P/EPS 1,076.92 122.45 4.59 -18.84 266.67 460.00 -39.33 -
EY 0.09 0.82 21.76 -5.31 0.38 0.22 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.31 0.23 0.38 0.56 0.45 0.64 5.04%

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