[THRIVEN] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -673.47%
YoY- -122.53%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 18,854 40,013 7,688 1,431 2,630 4,006 3,296 33.69%
PBT 6,756 7,950 1,892 -294 2,465 1,636 -463 -
Tax -2,050 -652 -1,096 -192 -576 15 33 -
NP 4,706 7,298 796 -486 1,889 1,651 -430 -
-
NP to SH 5,535 6,474 543 -379 1,682 1,534 -497 -
-
Tax Rate 30.34% 8.20% 57.93% - 23.37% -0.92% - -
Total Cost 14,148 32,715 6,892 1,917 741 2,355 3,726 24.87%
-
Net Worth 128,082 115,052 113,201 93,750 60,564 99,045 98,187 4.52%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 128,082 115,052 113,201 93,750 60,564 99,045 98,187 4.52%
NOSH 228,719 91,311 92,033 93,750 60,564 60,393 60,609 24.74%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.96% 18.24% 10.35% -33.96% 71.83% 41.21% -13.05% -
ROE 4.32% 5.63% 0.48% -0.40% 2.78% 1.55% -0.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.24 43.82 8.35 1.53 4.34 6.63 5.44 7.15%
EPS 2.42 7.09 0.59 -0.42 1.84 2.54 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 1.26 1.23 1.00 1.00 1.64 1.62 -16.21%
Adjusted Per Share Value based on latest NOSH - 93,750
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.45 7.32 1.41 0.26 0.48 0.73 0.60 33.81%
EPS 1.01 1.18 0.10 -0.07 0.31 0.28 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2342 0.2104 0.207 0.1714 0.1107 0.1811 0.1795 4.52%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.45 0.40 0.41 0.49 0.50 0.59 1.40 -
P/RPS 5.46 0.91 4.91 32.10 11.51 8.89 25.74 -22.75%
P/EPS 18.60 5.64 69.49 -121.21 18.00 23.23 -170.73 -
EY 5.38 17.72 1.44 -0.83 5.55 4.31 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.32 0.33 0.49 0.50 0.36 0.86 -1.19%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 19/02/13 21/02/12 23/02/11 23/02/10 23/02/09 26/02/08 -
Price 0.44 0.43 0.42 0.475 0.52 0.59 0.99 -
P/RPS 5.34 0.98 5.03 31.12 11.97 8.89 18.20 -18.46%
P/EPS 18.18 6.06 71.19 -117.50 18.72 23.23 -120.73 -
EY 5.50 16.49 1.40 -0.85 5.34 4.31 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.34 0.34 0.48 0.52 0.36 0.61 4.39%

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