[THRIVEN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -40.63%
YoY- -120.0%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,115 4,151 2,391 3,856 2,949 424 19,318 -26.21%
PBT 129 2,673 -275 120 402 388 -959 -
Tax -198 -491 24 -21 148 312 4 -
NP -69 2,182 -251 99 550 700 -955 -35.45%
-
NP to SH -49 1,820 -225 -90 450 690 -955 -39.02%
-
Tax Rate 153.49% 18.37% - 17.50% -36.82% -80.41% - -
Total Cost 3,184 1,969 2,642 3,757 2,399 -276 20,273 -26.53%
-
Net Worth 93,076 102,186 98,513 97,799 98,598 101,078 82,806 1.96%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 93,076 102,186 98,513 97,799 98,598 101,078 82,806 1.96%
NOSH 93,076 60,465 60,810 59,999 60,490 60,526 60,443 7.45%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -2.22% 52.57% -10.50% 2.57% 18.65% 165.09% -4.94% -
ROE -0.05% 1.78% -0.23% -0.09% 0.46% 0.68% -1.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.35 6.87 3.93 6.43 4.88 0.70 31.96 -31.32%
EPS -0.05 3.01 -0.37 -0.15 0.74 1.14 -1.58 -43.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.69 1.62 1.63 1.63 1.67 1.37 -5.10%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.57 0.76 0.44 0.71 0.54 0.08 3.53 -26.19%
EPS -0.01 0.33 -0.04 -0.02 0.08 0.13 -0.17 -37.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1868 0.1801 0.1788 0.1803 0.1848 0.1514 1.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.44 0.60 0.52 1.64 0.49 0.45 0.65 -
P/RPS 13.15 8.74 13.23 25.52 10.05 64.24 2.03 36.51%
P/EPS -835.79 19.93 -140.54 -1,093.33 65.87 39.47 -41.14 65.14%
EY -0.12 5.02 -0.71 -0.09 1.52 2.53 -2.43 -39.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.32 1.01 0.30 0.27 0.47 -1.09%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 11/11/09 11/11/08 07/11/07 08/11/06 25/11/05 25/11/04 -
Price 0.49 0.57 0.60 1.40 0.50 0.38 0.52 -
P/RPS 14.64 8.30 15.26 21.78 10.26 54.25 1.63 44.15%
P/EPS -930.77 18.94 -162.16 -933.33 67.21 33.33 -32.91 74.50%
EY -0.11 5.28 -0.62 -0.11 1.49 3.00 -3.04 -42.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.37 0.86 0.31 0.23 0.38 4.32%

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