[THRIVEN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 228.89%
YoY- 178.76%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 43,515 26,986 18,845 28,289 2,955 10,162 10,612 26.48%
PBT -6,988 563 11,218 5,023 -3,727 -269 1,105 -
Tax -44 -1,273 -702 -849 -447 390 -596 -35.20%
NP -7,032 -710 10,516 4,174 -4,174 121 509 -
-
NP to SH -5,483 1,596 10,569 2,971 -3,772 -117 263 -
-
Tax Rate - 226.11% 6.26% 16.90% - - 53.94% -
Total Cost 50,547 27,696 8,329 24,115 7,129 10,041 10,103 30.74%
-
Net Worth 161,980 160,725 141,528 127,752 108,684 110,700 91,967 9.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 990 - - - -
Div Payout % - - - 33.33% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 161,980 160,725 141,528 127,752 108,684 110,700 91,967 9.88%
NOSH 376,699 376,699 228,272 99,033 91,331 90,000 91,967 26.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -16.16% -2.63% 55.80% 14.75% -141.25% 1.19% 4.80% -
ROE -3.38% 0.99% 7.47% 2.33% -3.47% -0.11% 0.29% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.55 10.75 8.26 28.57 3.24 11.29 11.54 0.01%
EPS -1.46 0.68 4.63 3.00 -4.13 -0.13 0.29 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.43 0.64 0.62 1.29 1.19 1.23 1.00 -13.11%
Adjusted Per Share Value based on latest NOSH - 87,933
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.96 4.93 3.45 5.17 0.54 1.86 1.94 26.50%
EPS -1.00 0.29 1.93 0.54 -0.69 -0.02 0.05 -
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.2962 0.2939 0.2588 0.2336 0.1987 0.2024 0.1681 9.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.21 0.575 0.45 1.18 0.47 0.38 0.44 -
P/RPS 1.82 5.35 5.45 4.13 14.53 3.37 3.81 -11.57%
P/EPS -14.43 90.48 9.72 39.33 -11.38 -292.31 153.86 -
EY -6.93 1.11 10.29 2.54 -8.79 -0.34 0.65 -
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.49 0.90 0.73 0.91 0.39 0.31 0.44 1.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 16/11/15 21/11/14 18/11/13 19/11/12 17/11/11 11/11/10 -
Price 0.18 0.45 0.44 1.26 0.45 0.45 0.49 -
P/RPS 1.56 4.19 5.33 4.41 13.91 3.99 4.25 -15.37%
P/EPS -12.37 70.81 9.50 42.00 -10.90 -346.15 171.35 -
EY -8.09 1.41 10.52 2.38 -9.18 -0.29 0.58 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.71 0.98 0.38 0.37 0.49 -2.53%

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