[THRIVEN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 36.36%
YoY- -126.61%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 49,575 49,174 12,178 12,493 14,278 13,117 15,912 20.84%
PBT 9,200 4,335 -104 -250 6,114 2,876 -161 -
Tax -2,647 -1,148 -724 -727 -1,465 117 253 -
NP 6,553 3,187 -828 -977 4,649 2,993 92 103.53%
-
NP to SH 6,755 2,276 -865 -1,015 3,814 2,486 -456 -
-
Tax Rate 28.77% 26.48% - - 23.96% -4.07% - -
Total Cost 43,022 45,987 13,006 13,470 9,629 10,124 15,820 18.13%
-
Net Worth 125,037 78,864 110,061 113,460 104,871 100,411 98,249 4.09%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 879 - - - - - - -
Div Payout % 13.02% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 125,037 78,864 110,061 113,460 104,871 100,411 98,249 4.09%
NOSH 227,341 63,600 90,960 92,999 60,490 60,488 60,648 24.62%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.22% 6.48% -6.80% -7.82% 32.56% 22.82% 0.58% -
ROE 5.40% 2.89% -0.79% -0.89% 3.64% 2.48% -0.46% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.81 77.32 13.39 13.43 23.55 21.68 26.24 -3.03%
EPS 2.97 3.58 -0.95 -1.09 6.29 4.11 -0.75 -
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.24 1.21 1.22 1.73 1.66 1.62 -16.46%
Adjusted Per Share Value based on latest NOSH - 92,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.06 8.99 2.23 2.28 2.61 2.40 2.91 20.82%
EPS 1.24 0.42 -0.16 -0.19 0.70 0.45 -0.08 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.1442 0.2012 0.2074 0.1917 0.1836 0.1796 4.10%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.455 0.59 0.58 0.485 0.47 0.59 1.01 -
P/RPS 2.09 0.76 4.33 3.61 2.00 2.72 3.85 -9.67%
P/EPS 15.31 16.49 -60.99 -44.44 7.47 14.36 -134.33 -
EY 6.53 6.07 -1.64 -2.25 13.39 6.97 -0.74 -
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.48 0.48 0.40 0.27 0.36 0.62 4.97%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 19/08/14 19/08/13 23/08/12 18/08/11 17/08/10 19/08/09 12/08/08 -
Price 0.475 1.24 0.57 0.45 0.45 0.52 0.76 -
P/RPS 2.18 1.60 4.26 3.35 1.91 2.40 2.90 -4.64%
P/EPS 15.99 34.65 -59.94 -41.23 7.15 12.65 -101.08 -
EY 6.26 2.89 -1.67 -2.43 13.98 7.90 -0.99 -
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.47 0.37 0.26 0.31 0.47 10.58%

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