[THRIVEN] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 464.1%
YoY- 467.24%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 44,680 47,143 42,968 17,850 12,043 13,501 15,157 19.73%
PBT 9,008 11,779 4,223 1,623 811 6,653 1,543 34.16%
Tax -3,421 -2,899 -1,099 -706 -788 -989 280 -
NP 5,587 8,880 3,124 917 23 5,664 1,823 20.51%
-
NP to SH 9,866 8,506 2,702 426 -116 4,679 1,440 37.79%
-
Tax Rate 37.98% 24.61% 26.02% 43.50% 97.16% 14.87% -18.15% -
Total Cost 39,093 38,263 39,844 16,933 12,020 7,837 13,334 19.62%
-
Net Worth 95,981 127,704 115,017 111,485 112,119 104,009 99,226 -0.55%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 2,280 - - - - - -
Div Payout % - 26.81% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 95,981 127,704 115,017 111,485 112,119 104,009 99,226 -0.55%
NOSH 228,527 228,042 91,283 90,638 91,153 60,470 60,504 24.78%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.50% 18.84% 7.27% 5.14% 0.19% 41.95% 12.03% -
ROE 10.28% 6.66% 2.35% 0.38% -0.10% 4.50% 1.45% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.55 20.67 47.07 19.69 13.21 22.33 25.05 -4.04%
EPS 2.88 3.73 2.96 0.47 -0.13 5.12 2.38 3.22%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.56 1.26 1.23 1.23 1.72 1.64 -20.30%
Adjusted Per Share Value based on latest NOSH - 92,033
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.17 8.62 7.86 3.26 2.20 2.47 2.77 19.74%
EPS 1.80 1.56 0.49 0.08 -0.02 0.86 0.26 38.03%
DPS 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.2335 0.2103 0.2038 0.205 0.1902 0.1814 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.39 0.45 0.40 0.41 0.49 0.50 0.59 -
P/RPS 1.99 2.18 0.85 2.08 3.71 2.24 2.36 -2.80%
P/EPS 9.03 12.06 13.51 87.23 -385.05 6.46 24.79 -15.48%
EY 11.07 8.29 7.40 1.15 -0.26 15.48 4.03 18.33%
DY 0.00 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.32 0.33 0.40 0.29 0.36 17.12%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 19/02/13 21/02/12 23/02/11 23/02/10 23/02/09 -
Price 0.42 0.44 0.43 0.42 0.475 0.52 0.59 -
P/RPS 2.15 2.13 0.91 2.13 3.60 2.33 2.36 -1.54%
P/EPS 9.73 11.80 14.53 89.36 -373.26 6.72 24.79 -14.42%
EY 10.28 8.48 6.88 1.12 -0.27 14.88 4.03 16.88%
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 0.34 0.34 0.39 0.30 0.36 18.55%

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