[THRIVEN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.73%
YoY- 908.89%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 680 2,215 3,115 4,151 2,391 3,856 2,949 -21.67%
PBT -1,915 -184 129 2,673 -275 120 402 -
Tax -92 727 -198 -491 24 -21 148 -
NP -2,007 543 -69 2,182 -251 99 550 -
-
NP to SH -1,894 470 -49 1,820 -225 -90 450 -
-
Tax Rate - - 153.49% 18.37% - 17.50% -36.82% -
Total Cost 2,687 1,672 3,184 1,969 2,642 3,757 2,399 1.90%
-
Net Worth 108,882 113,352 93,076 102,186 98,513 97,799 98,598 1.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 108,882 113,352 93,076 102,186 98,513 97,799 98,598 1.66%
NOSH 91,497 92,156 93,076 60,465 60,810 59,999 60,490 7.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -295.15% 24.51% -2.22% 52.57% -10.50% 2.57% 18.65% -
ROE -1.74% 0.41% -0.05% 1.78% -0.23% -0.09% 0.46% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.74 2.40 3.35 6.87 3.93 6.43 4.88 -26.95%
EPS -2.07 0.51 -0.05 3.01 -0.37 -0.15 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.23 1.00 1.69 1.62 1.63 1.63 -5.10%
Adjusted Per Share Value based on latest NOSH - 60,465
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.12 0.40 0.57 0.76 0.44 0.71 0.54 -22.15%
EPS -0.35 0.09 -0.01 0.33 -0.04 -0.02 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.2072 0.1702 0.1868 0.1801 0.1788 0.1803 1.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.47 0.38 0.44 0.60 0.52 1.64 0.49 -
P/RPS 63.24 15.81 13.15 8.74 13.23 25.52 10.05 35.83%
P/EPS -22.71 74.51 -835.79 19.93 -140.54 -1,093.33 65.87 -
EY -4.40 1.34 -0.12 5.02 -0.71 -0.09 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.44 0.36 0.32 1.01 0.30 4.46%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 17/11/11 11/11/10 11/11/09 11/11/08 07/11/07 08/11/06 -
Price 0.45 0.45 0.49 0.57 0.60 1.40 0.50 -
P/RPS 60.55 18.72 14.64 8.30 15.26 21.78 10.26 34.39%
P/EPS -21.74 88.24 -930.77 18.94 -162.16 -933.33 67.21 -
EY -4.60 1.13 -0.11 5.28 -0.62 -0.11 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.49 0.34 0.37 0.86 0.31 3.44%

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