[THRIVEN] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 249.8%
YoY- -56.05%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 13,501 15,157 13,481 7,890 22,222 77,496 86,428 -26.59%
PBT 6,653 1,543 97 441 1,305 -7,024 -3,048 -
Tax -989 280 26 182 680 41 -298 22.10%
NP 5,664 1,823 123 623 1,985 -6,983 -3,346 -
-
NP to SH 4,679 1,440 -416 864 1,966 -6,983 -3,346 -
-
Tax Rate 14.87% -18.15% -26.80% -41.27% -52.11% - - -
Total Cost 7,837 13,334 13,358 7,267 20,237 84,479 89,774 -33.37%
-
Net Worth 104,009 99,226 97,669 99,083 98,487 81,025 84,115 3.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 104,009 99,226 97,669 99,083 98,487 81,025 84,115 3.59%
NOSH 60,470 60,504 60,289 60,416 60,421 60,466 60,514 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 41.95% 12.03% 0.91% 7.90% 8.93% -9.01% -3.87% -
ROE 4.50% 1.45% -0.43% 0.87% 2.00% -8.62% -3.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.33 25.05 22.36 13.06 36.78 128.16 142.82 -26.58%
EPS 5.12 2.38 -0.69 1.43 3.25 -11.54 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.64 1.62 1.64 1.63 1.34 1.39 3.61%
Adjusted Per Share Value based on latest NOSH - 60,485
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.47 2.77 2.46 1.44 4.06 14.17 15.80 -26.58%
EPS 0.86 0.26 -0.08 0.16 0.36 -1.28 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1814 0.1786 0.1812 0.1801 0.1481 0.1538 3.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.59 1.40 0.57 0.31 0.55 0.87 -
P/RPS 2.24 2.36 6.26 4.36 0.84 0.43 0.61 24.18%
P/EPS 6.46 24.79 -202.90 39.86 9.53 -4.76 -15.73 -
EY 15.48 4.03 -0.49 2.51 10.50 -21.00 -6.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.86 0.35 0.19 0.41 0.63 -12.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 26/02/08 27/02/07 27/02/06 25/02/05 26/02/04 -
Price 0.52 0.59 0.99 0.94 0.35 0.46 1.06 -
P/RPS 2.33 2.36 4.43 7.20 0.95 0.36 0.74 21.04%
P/EPS 6.72 24.79 -143.48 65.73 10.76 -3.98 -19.17 -
EY 14.88 4.03 -0.70 1.52 9.30 -25.11 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.61 0.57 0.21 0.34 0.76 -14.33%

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