[THRIVEN] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -106.75%
YoY- -108.32%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 33,744 7,602 43,010 41,655 99,589 39,716 11,411 19.79%
PBT -4,548 -2,681 3,471 -5 18,830 4,545 -2,443 10.90%
Tax -13,953 -332 -1,296 -1,008 -4,400 -975 -285 91.20%
NP -18,501 -3,013 2,175 -1,013 14,430 3,570 -2,728 37.56%
-
NP to SH -18,904 -2,718 1,028 -1,144 13,758 3,265 -1,778 48.26%
-
Tax Rate - - 37.34% - 23.37% 21.45% - -
Total Cost 52,245 10,615 40,835 42,668 85,159 36,146 14,139 24.32%
-
Net Worth 136,736 164,083 180,491 202,368 201,053 161,980 154,446 -2.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 136,736 164,083 180,491 202,368 201,053 161,980 154,446 -2.00%
NOSH 546,944 546,944 546,944 546,942 546,942 376,699 376,699 6.40%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -54.83% -39.63% 5.06% -2.43% 14.49% 8.99% -23.91% -
ROE -13.83% -1.66% 0.57% -0.57% 6.84% 2.02% -1.15% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.17 1.39 7.86 7.62 19.32 10.54 3.03 12.57%
EPS -3.46 -0.50 0.19 -0.21 2.67 0.96 -0.47 39.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.30 0.33 0.37 0.39 0.43 0.41 -7.91%
Adjusted Per Share Value based on latest NOSH - 546,942
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.17 1.39 7.86 7.62 18.21 7.26 2.09 19.76%
EPS -3.46 -0.50 0.19 -0.21 2.52 0.60 -0.33 47.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.30 0.33 0.37 0.3676 0.2962 0.2824 -2.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.105 0.145 0.185 0.165 0.23 0.19 0.28 -
P/RPS 1.70 10.43 2.35 2.17 1.19 1.80 9.24 -24.57%
P/EPS -3.04 -29.18 98.43 -78.89 8.62 21.92 -59.32 -39.04%
EY -32.92 -3.43 1.02 -1.27 11.60 4.56 -1.69 63.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.56 0.45 0.59 0.44 0.68 -7.71%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 27/05/22 28/05/21 26/06/20 24/05/19 31/05/18 31/05/17 -
Price 0.10 0.135 0.175 0.215 0.21 0.35 0.26 -
P/RPS 1.62 9.71 2.23 2.82 1.09 3.32 8.58 -24.24%
P/EPS -2.89 -27.17 93.11 -102.79 7.87 40.38 -55.09 -38.80%
EY -34.56 -3.68 1.07 -0.97 12.71 2.48 -1.82 63.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.53 0.58 0.54 0.81 0.63 -7.28%

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