[THRIVEN] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 960.71%
YoY- -63.75%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 65,358 36,987 8,386 18,196 7,932 19,808 680 113.95%
PBT 9,264 2,162 -4,902 5,310 15,497 6,723 -1,915 -
Tax -2,044 -67 -93 -835 -550 -445 -92 67.62%
NP 7,220 2,095 -4,995 4,475 14,947 6,278 -2,007 -
-
NP to SH 7,141 341 -4,165 5,302 14,625 5,276 -1,894 -
-
Tax Rate 22.06% 3.10% - 15.73% 3.55% 6.62% - -
Total Cost 58,138 34,892 13,381 13,721 -7,015 13,530 2,687 66.89%
-
Net Worth 179,007 150,679 161,980 160,725 141,458 113,433 108,882 8.63%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 879 - -
Div Payout % - - - - - 16.67% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 179,007 150,679 161,980 160,725 141,458 113,433 108,882 8.63%
NOSH 497,242 376,699 376,699 376,699 228,159 87,933 91,497 32.57%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.05% 5.66% -59.56% 24.59% 188.44% 31.69% -295.15% -
ROE 3.99% 0.23% -2.57% 3.30% 10.34% 4.65% -1.74% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.14 9.82 2.23 7.25 3.48 22.53 0.74 61.48%
EPS 1.44 0.09 -1.11 2.11 6.41 6.00 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.36 0.40 0.43 0.64 0.62 1.29 1.19 -18.05%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.95 6.76 1.53 3.33 1.45 3.62 0.12 115.21%
EPS 1.31 0.06 -0.76 0.97 2.67 0.96 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.3273 0.2755 0.2962 0.2939 0.2586 0.2074 0.1991 8.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.28 0.24 0.21 0.575 0.45 1.18 0.47 -
P/RPS 2.13 2.44 9.43 7.94 12.94 5.24 63.24 -43.15%
P/EPS 19.50 265.13 -18.99 27.24 7.02 19.67 -22.71 -
EY 5.13 0.38 -5.27 3.67 14.24 5.08 -4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.78 0.60 0.49 0.90 0.73 0.91 0.39 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 29/11/17 23/11/16 16/11/15 21/11/14 18/11/13 19/11/12 -
Price 0.24 0.24 0.18 0.45 0.44 1.26 0.45 -
P/RPS 1.83 2.44 8.09 6.21 12.66 5.59 60.55 -44.17%
P/EPS 16.71 265.13 -16.28 21.31 6.86 21.00 -21.74 -
EY 5.98 0.38 -6.14 4.69 14.57 4.76 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.67 0.60 0.42 0.70 0.71 0.98 0.38 9.90%

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