[THRIVEN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.91%
YoY- -14.5%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 23,454 29,824 25,835 18,854 40,013 7,688 1,431 59.31%
PBT -9,601 2,652 -2,210 6,756 7,950 1,892 -294 78.68%
Tax -67 -1,566 -2,719 -2,050 -652 -1,096 -192 -16.08%
NP -9,668 1,086 -4,929 4,706 7,298 796 -486 64.53%
-
NP to SH -4,662 1,912 -703 5,535 6,474 543 -379 51.87%
-
Tax Rate - 59.05% - 30.34% 8.20% 57.93% - -
Total Cost 33,122 28,738 30,764 14,148 32,715 6,892 1,917 60.71%
-
Net Worth 154,446 165,747 139,942 128,082 115,052 113,201 93,750 8.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 154,446 165,747 139,942 128,082 115,052 113,201 93,750 8.66%
NOSH 376,699 376,699 225,714 228,719 91,311 92,033 93,750 26.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -41.22% 3.64% -19.08% 24.96% 18.24% 10.35% -33.96% -
ROE -3.02% 1.15% -0.50% 4.32% 5.63% 0.48% -0.40% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.23 7.92 11.45 8.24 43.82 8.35 1.53 26.33%
EPS -1.24 0.51 -0.21 2.42 7.09 0.59 -0.42 19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.62 0.56 1.26 1.23 1.00 -13.79%
Adjusted Per Share Value based on latest NOSH - 228,719
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.29 5.45 4.72 3.45 7.32 1.41 0.26 59.48%
EPS -0.85 0.35 -0.13 1.01 1.18 0.10 -0.07 51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2824 0.303 0.2559 0.2342 0.2104 0.207 0.1714 8.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.17 0.395 0.39 0.45 0.40 0.41 0.49 -
P/RPS 2.73 4.99 3.41 5.46 0.91 4.91 32.10 -33.66%
P/EPS -13.74 77.82 -125.22 18.60 5.64 69.49 -121.21 -30.40%
EY -7.28 1.28 -0.80 5.38 17.72 1.44 -0.83 43.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.90 0.63 0.80 0.32 0.33 0.49 -2.92%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 16/02/15 19/02/14 19/02/13 21/02/12 23/02/11 -
Price 0.21 0.34 0.42 0.44 0.43 0.42 0.475 -
P/RPS 3.37 4.29 3.67 5.34 0.98 5.03 31.12 -30.93%
P/EPS -16.97 66.99 -134.85 18.18 6.06 71.19 -117.50 -27.54%
EY -5.89 1.49 -0.74 5.50 16.49 1.40 -0.85 38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.77 0.68 0.79 0.34 0.34 0.48 1.01%

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