[THRIVEN] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 143.07%
YoY- -84.9%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 173,154 63,177 43,515 26,986 18,845 28,289 2,955 97.02%
PBT 24,171 -3,046 -6,988 563 11,218 5,023 -3,727 -
Tax -5,843 -642 -44 -1,273 -702 -849 -447 53.45%
NP 18,328 -3,688 -7,032 -710 10,516 4,174 -4,174 -
-
NP to SH 17,703 -3,716 -5,483 1,596 10,569 2,971 -3,772 -
-
Tax Rate 24.17% - - 226.11% 6.26% 16.90% - -
Total Cost 154,826 66,865 50,547 27,696 8,329 24,115 7,129 66.99%
-
Net Worth 179,007 150,679 161,980 160,725 141,528 127,752 108,684 8.66%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 990 - -
Div Payout % - - - - - 33.33% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 179,007 150,679 161,980 160,725 141,528 127,752 108,684 8.66%
NOSH 497,242 376,699 376,699 376,699 228,272 99,033 91,331 32.61%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.58% -5.84% -16.16% -2.63% 55.80% 14.75% -141.25% -
ROE 9.89% -2.47% -3.38% 0.99% 7.47% 2.33% -3.47% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.82 16.77 11.55 10.75 8.26 28.57 3.24 48.52%
EPS 3.56 -0.99 -1.46 0.68 4.63 3.00 -4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.36 0.40 0.43 0.64 0.62 1.29 1.19 -18.05%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.66 11.55 7.96 4.93 3.45 5.17 0.54 97.03%
EPS 3.24 -0.68 -1.00 0.29 1.93 0.54 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.3273 0.2755 0.2962 0.2939 0.2588 0.2336 0.1987 8.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.28 0.24 0.21 0.575 0.45 1.18 0.47 -
P/RPS 0.80 1.43 1.82 5.35 5.45 4.13 14.53 -38.30%
P/EPS 7.86 -24.33 -14.43 90.48 9.72 39.33 -11.38 -
EY 12.72 -4.11 -6.93 1.11 10.29 2.54 -8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.78 0.60 0.49 0.90 0.73 0.91 0.39 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 29/11/17 23/11/16 16/11/15 21/11/14 18/11/13 19/11/12 -
Price 0.24 0.24 0.18 0.45 0.44 1.26 0.45 -
P/RPS 0.69 1.43 1.56 4.19 5.33 4.41 13.91 -39.37%
P/EPS 6.74 -24.33 -12.37 70.81 9.50 42.00 -10.90 -
EY 14.83 -4.11 -8.09 1.41 10.52 2.38 -9.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.67 0.60 0.42 0.70 0.71 0.98 0.38 9.90%

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