[THRIVEN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -576.42%
YoY- -101.88%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 9,734 21,849 10,023 34,780 46,415 65,925 59,693 -26.07%
PBT -14,597 -6,492 -14,550 -3,243 -3,472 3,198 5,696 -
Tax -2,432 1,201 885 -2,141 -288 -6 -217 49.56%
NP -17,029 -5,291 -13,665 -5,384 -3,760 3,192 5,479 -
-
NP to SH -16,520 -5,086 -13,197 -6,537 -5,447 2,885 3,917 -
-
Tax Rate - - - - - 0.19% 3.81% -
Total Cost 26,763 27,140 23,688 40,164 50,175 62,733 54,214 -11.09%
-
Net Worth 109,388 158,613 164,083 185,960 202,368 179,007 158,213 -5.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 109,388 158,613 164,083 185,960 202,368 179,007 158,213 -5.96%
NOSH 546,944 546,944 546,944 546,944 546,942 497,242 376,699 6.40%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -174.94% -24.22% -136.34% -15.48% -8.10% 4.84% 9.18% -
ROE -15.10% -3.21% -8.04% -3.52% -2.69% 1.61% 2.48% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.78 3.99 1.83 6.36 8.49 13.26 15.85 -30.52%
EPS -3.02 -0.93 -2.41 -1.20 -1.00 0.58 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.29 0.30 0.34 0.37 0.36 0.42 -11.62%
Adjusted Per Share Value based on latest NOSH - 546,944
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.78 3.99 1.83 6.36 8.49 12.05 10.91 -26.06%
EPS -3.02 -0.93 -2.41 -1.20 -1.00 0.53 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.29 0.30 0.34 0.37 0.3273 0.2893 -5.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.105 0.095 0.145 0.205 0.185 0.19 0.215 -
P/RPS 5.90 2.38 7.91 3.22 2.18 1.43 1.36 27.69%
P/EPS -3.48 -10.22 -6.01 -17.15 -18.58 32.75 20.68 -
EY -28.77 -9.79 -16.64 -5.83 -5.38 3.05 4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.48 0.60 0.50 0.53 0.51 0.64%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 22/02/23 25/02/22 25/02/21 21/02/20 28/02/19 28/02/18 -
Price 0.105 0.11 0.145 0.19 0.20 0.205 0.20 -
P/RPS 5.90 2.75 7.91 2.99 2.36 1.55 1.26 29.32%
P/EPS -3.48 -11.83 -6.01 -15.90 -20.08 35.33 19.23 -
EY -28.77 -8.45 -16.64 -6.29 -4.98 2.83 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.48 0.56 0.54 0.57 0.48 1.66%

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