[THRIVEN] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 225.0%
YoY- 1123.44%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,915 2,607 4,876 6,795 2,287 856 3,101 14.29%
PBT 179 -657 1,661 779 4 -88 -1,576 -
Tax -365 -196 44 197 3 12 0 -
NP -186 -853 1,705 976 7 -76 -1,576 -29.95%
-
NP to SH -186 -766 1,361 655 -64 -75 -1,582 -29.99%
-
Tax Rate 203.91% - -2.65% -25.29% -75.00% - - -
Total Cost 7,101 3,460 3,171 5,819 2,280 932 4,677 7.20%
-
Net Worth 113,460 104,871 100,411 98,249 94,836 101,250 85,138 4.90%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 113,460 104,871 100,411 98,249 94,836 101,250 85,138 4.90%
NOSH 92,999 60,619 60,488 60,648 58,181 62,500 60,381 7.46%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -2.69% -32.72% 34.97% 14.36% 0.31% -8.88% -50.82% -
ROE -0.16% -0.73% 1.36% 0.67% -0.07% -0.07% -1.86% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.44 4.30 8.06 11.20 3.93 1.37 5.14 6.35%
EPS -0.20 -0.84 2.25 1.08 -0.11 -0.12 -2.62 -34.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.73 1.66 1.62 1.63 1.62 1.41 -2.38%
Adjusted Per Share Value based on latest NOSH - 60,648
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.26 0.48 0.89 1.24 0.42 0.16 0.57 14.12%
EPS -0.03 -0.14 0.25 0.12 -0.01 -0.01 -0.29 -31.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1917 0.1836 0.1796 0.1734 0.1851 0.1557 4.89%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.485 0.47 0.59 1.01 1.82 0.46 0.30 -
P/RPS 6.52 10.93 7.32 9.01 46.30 33.59 5.84 1.85%
P/EPS -242.50 -37.19 26.22 93.52 -1,654.55 -383.33 -11.45 66.29%
EY -0.41 -2.69 3.81 1.07 -0.06 -0.26 -8.73 -39.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.36 0.62 1.12 0.28 0.21 11.33%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 17/08/10 19/08/09 12/08/08 22/08/07 02/08/06 25/08/05 -
Price 0.45 0.45 0.52 0.76 1.47 0.74 0.44 -
P/RPS 6.05 10.46 6.45 6.78 37.40 54.03 8.57 -5.63%
P/EPS -225.00 -35.61 23.11 70.37 -1,336.36 -616.67 -16.79 54.08%
EY -0.44 -2.81 4.33 1.42 -0.07 -0.16 -5.95 -35.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.31 0.47 0.90 0.46 0.31 2.99%

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