[THRIVEN] YoY TTM Result on 30-Sep-2001 [#3]

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	78,187	84,276	63,166	58,803	68,489	3.36%
YoY %	-7.23%	33.42%	7.42%	-14.14%	-	-
Horiz. %	114.16%	123.05%	92.23%	85.86%	100.00%	-
PBT	-4,924	-3,963	-590	-2,001	7,539	-
YoY %	-24.25%	-571.69%	70.51%	-126.54%	-	-
Horiz. %	-65.31%	-52.57%	-7.83%	-26.54%	100.00%	-
Tax	-166	-203	-70	1,999	-13	88.95%
YoY %	18.23%	-190.00%	-103.50%	15,476.92%	-	-
Horiz. %	1,276.92%	1,561.54%	538.46%	-15,376.92%	100.00%	-
NP	-5,090	-4,166	-660	-2	7,526	-
YoY %	-22.18%	-531.21%	-32,900.00%	-100.03%	-	-
Horiz. %	-67.63%	-55.35%	-8.77%	-0.03%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-5,090	-4,166	-660	-737	7,055	-
YoY %	-22.18%	-531.21%	10.45%	-110.45%	-	-
Horiz. %	-72.15%	-59.05%	-9.36%	-10.45%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	0.17%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	83,277	88,442	63,826	58,805	60,963	8.10%
YoY %	-5.84%	38.57%	8.54%	-3.54%	-	-
Horiz. %	136.60%	145.07%	104.70%	96.46%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	82,806	86,400	92,109	88,144	62,067	7.46%
YoY %	-4.16%	-6.20%	4.50%	42.01%	-	-
Horiz. %	133.41%	139.20%	148.40%	142.01%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	82,806	86,400	92,109	88,144	62,067	7.46%
YoY %	-4.16%	-6.20%	4.50%	42.01%	-	-
Horiz. %	133.41%	139.20%	148.40%	142.01%	100.00%	-
NOSH	60,443	60,000	60,202	60,373	40,303	10.65%
YoY %	0.74%	-0.34%	-0.28%	49.80%	-	-
Horiz. %	149.97%	148.87%	149.37%	149.80%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	-6.51%	-4.94%	-1.04%	0.00%	10.99%	-
YoY %	-31.78%	-375.00%	0.00%	0.00%	-	-
Horiz. %	-59.24%	-44.95%	-9.46%	0.00%	100.00%	-
ROE	-6.15%	-4.82%	-0.72%	-0.84%	11.37%	-
YoY %	-27.59%	-569.44%	14.29%	-107.39%	-	-
Horiz. %	-54.09%	-42.39%	-6.33%	-7.39%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	129.36	140.46	104.92	97.40	169.93	-6.58%
YoY %	-7.90%	33.87%	7.72%	-42.68%	-	-
Horiz. %	76.13%	82.66%	61.74%	57.32%	100.00%	-
EPS	-8.42	-6.94	-1.10	-1.22	17.50	-
YoY %	-21.33%	-530.91%	9.84%	-106.97%	-	-
Horiz. %	-48.11%	-39.66%	-6.29%	-6.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.37	1.44	1.53	1.46	1.54	-2.88%
YoY %	-4.86%	-5.88%	4.79%	-5.19%	-	-
Horiz. %	88.96%	93.51%	99.35%	94.81%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 60,373
RPS	14.30	15.41	11.55	10.75	12.52	3.37%
YoY %	-7.20%	33.42%	7.44%	-14.14%	-	-
Horiz. %	114.22%	123.08%	92.25%	85.86%	100.00%	-
EPS	-0.93	-0.76	-0.12	-0.13	1.29	-
YoY %	-22.37%	-533.33%	7.69%	-110.08%	-	-
Horiz. %	-72.09%	-58.91%	-9.30%	-10.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1514	0.158	0.1684	0.1612	0.1135	7.46%
YoY %	-4.18%	-6.18%	4.47%	42.03%	-	-
Horiz. %	133.39%	139.21%	148.37%	142.03%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	30/09/02	27/09/01	29/09/00	-
Price	0.65	0.71	0.66	0.82	1.04	-
P/RPS	0.50	0.51	0.63	0.84	0.61	-4.84%
YoY %	-1.96%	-19.05%	-25.00%	37.70%	-	-
Horiz. %	81.97%	83.61%	103.28%	137.70%	100.00%	-
P/EPS	-7.72	-10.23	-60.20	-67.17	5.94	-
YoY %	24.54%	83.01%	10.38%	-1,230.81%	-	-
Horiz. %	-129.97%	-172.22%	-1,013.47%	-1,130.81%	100.00%	-
EY	-12.96	-9.78	-1.66	-1.49	16.83	-
YoY %	-32.52%	-489.16%	-11.41%	-108.85%	-	-
Horiz. %	-77.01%	-58.11%	-9.86%	-8.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.47	0.49	0.43	0.56	0.68	-8.81%
YoY %	-4.08%	13.95%	-23.21%	-17.65%	-	-
Horiz. %	69.12%	72.06%	63.24%	82.35%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	25/11/04	20/11/03	27/11/02	28/11/01	19/12/00	-
Price	0.52	0.80	0.69	0.94	0.93	-
P/RPS	0.40	0.57	0.66	0.97	0.55	-7.64%
YoY %	-29.82%	-13.64%	-31.96%	76.36%	-	-
Horiz. %	72.73%	103.64%	120.00%	176.36%	100.00%	-
P/EPS	-6.17	-11.52	-62.94	-77.00	5.31	-
YoY %	46.44%	81.70%	18.26%	-1,550.09%	-	-
Horiz. %	-116.20%	-216.95%	-1,185.31%	-1,450.09%	100.00%	-
EY	-16.19	-8.68	-1.59	-1.30	18.82	-
YoY %	-86.52%	-445.91%	-22.31%	-106.91%	-	-
Horiz. %	-86.03%	-46.12%	-8.45%	-6.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.38	0.56	0.45	0.64	0.60	-10.78%
YoY %	-32.14%	24.44%	-29.69%	6.67%	-	-
Horiz. %	63.33%	93.33%	75.00%	106.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos