[THRIVEN] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 21.3%
YoY- -240.76%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 150,980 279,723 204,476 58,030 83,149 42,557 49,575 20.37%
PBT 90 36,819 22,765 -10,899 5,876 8,540 9,200 -53.72%
Tax -4,442 -7,896 -4,083 -644 -2,352 -3,707 -2,647 9.00%
NP -4,352 28,923 18,682 -11,543 3,524 4,833 6,553 -
-
NP to SH -7,004 27,258 14,820 -8,299 5,896 10,216 6,755 -
-
Tax Rate 4,935.56% 21.45% 17.94% - 40.03% 43.41% 28.77% -
Total Cost 155,332 250,800 185,794 69,573 79,625 37,724 43,022 23.83%
-
Net Worth 196,899 207,838 169,514 150,679 165,747 142,236 125,037 7.85%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - 879 -
Div Payout % - - - - - - 13.02% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 196,899 207,838 169,514 150,679 165,747 142,236 125,037 7.85%
NOSH 546,942 546,942 376,699 376,699 376,699 251,132 227,341 15.74%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -2.88% 10.34% 9.14% -19.89% 4.24% 11.36% 13.22% -
ROE -3.56% 13.12% 8.74% -5.51% 3.56% 7.18% 5.40% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.60 51.14 54.28 15.40 22.07 18.55 21.81 3.99%
EPS -1.28 4.98 3.93 -2.20 1.57 4.45 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.36 0.38 0.45 0.40 0.44 0.62 0.55 -6.81%
Adjusted Per Share Value based on latest NOSH - 376,699
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.60 51.14 37.39 10.61 15.20 7.78 9.06 20.38%
EPS -1.28 4.98 2.71 -1.52 1.08 1.87 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.36 0.38 0.3099 0.2755 0.303 0.2601 0.2286 7.85%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.21 0.225 0.405 0.255 0.195 0.91 0.455 -
P/RPS 0.76 0.44 0.75 1.66 0.88 4.91 2.09 -15.50%
P/EPS -16.40 4.51 10.29 -11.57 12.46 20.44 15.31 -
EY -6.10 22.15 9.71 -8.64 8.03 4.89 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.58 0.59 0.90 0.64 0.44 1.47 0.83 -5.79%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 23/08/19 24/08/18 30/08/17 26/08/16 21/08/15 19/08/14 -
Price 0.205 0.205 0.43 0.245 0.22 0.635 0.475 -
P/RPS 0.74 0.40 0.79 1.59 1.00 3.42 2.18 -16.46%
P/EPS -16.01 4.11 10.93 -11.12 14.06 14.26 15.99 -
EY -6.25 24.31 9.15 -8.99 7.11 7.01 6.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
P/NAPS 0.57 0.54 0.96 0.61 0.50 1.02 0.86 -6.61%

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