[THRIVEN] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.51%
YoY- -531.21%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,726 40,625 78,187 84,276 63,166 58,803 68,489 -33.86%
PBT -3,188 -2,737 -4,924 -3,963 -590 -2,001 7,539 -
Tax 539 328 -166 -203 -70 1,999 -13 -
NP -2,649 -2,409 -5,090 -4,166 -660 -2 7,526 -
-
NP to SH -2,752 -2,425 -5,090 -4,166 -660 -737 7,055 -
-
Tax Rate - - - - - - 0.17% -
Total Cost 8,375 43,034 83,277 88,442 63,826 58,805 60,963 -28.15%
-
Net Worth 99,121 101,078 82,806 86,400 92,109 88,144 62,067 8.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 99,121 101,078 82,806 86,400 92,109 88,144 62,067 8.11%
NOSH 60,490 60,526 60,443 60,000 60,202 60,373 40,303 6.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -46.26% -5.93% -6.51% -4.94% -1.04% 0.00% 10.99% -
ROE -2.78% -2.40% -6.15% -4.82% -0.72% -0.84% 11.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.42 67.12 129.36 140.46 104.92 97.40 169.93 -38.23%
EPS -4.53 -4.01 -8.42 -6.94 -1.10 -1.22 17.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.67 1.37 1.44 1.53 1.46 1.54 0.95%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.05 7.43 14.30 15.41 11.55 10.75 12.52 -33.82%
EPS -0.50 -0.44 -0.93 -0.76 -0.12 -0.13 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1812 0.1848 0.1514 0.158 0.1684 0.1612 0.1135 8.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.49 0.45 0.65 0.71 0.66 0.82 1.04 -
P/RPS 5.20 0.67 0.50 0.51 0.63 0.84 0.61 42.90%
P/EPS -10.83 -11.23 -7.72 -10.23 -60.20 -67.17 5.94 -
EY -9.24 -8.90 -12.96 -9.78 -1.66 -1.49 16.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.47 0.49 0.43 0.56 0.68 -12.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 08/11/06 25/11/05 25/11/04 20/11/03 27/11/02 28/11/01 19/12/00 -
Price 0.50 0.38 0.52 0.80 0.69 0.94 0.93 -
P/RPS 5.31 0.57 0.40 0.57 0.66 0.97 0.55 45.89%
P/EPS -11.05 -9.48 -6.17 -11.52 -62.94 -77.00 5.31 -
EY -9.05 -10.54 -16.19 -8.68 -1.59 -1.30 18.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.38 0.56 0.45 0.64 0.60 -10.41%

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