[THRIVEN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 315.03%
YoY- 392.54%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 73,339 52,821 37,699 68,302 10,643 11,593 13,242 32.97%
PBT -4,336 -1,647 17,974 12,973 -1,835 -563 3,570 -
Tax -1,610 -3,992 -2,752 -1,501 -1,543 198 -1,172 5.42%
NP -5,946 -5,639 15,222 11,472 -3,378 -365 2,398 -
-
NP to SH -3,571 893 16,104 9,446 -3,229 -496 1,945 -
-
Tax Rate - - 15.31% 11.57% - - 32.83% -
Total Cost 79,285 58,460 22,477 56,830 14,021 11,958 10,844 39.27%
-
Net Worth 161,980 0 141,458 87,933 108,882 113,352 93,076 9.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 879 - - - -
Div Payout % - - - 9.31% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 161,980 0 141,458 87,933 108,882 113,352 93,076 9.66%
NOSH 376,699 376,699 228,159 87,933 91,497 92,156 93,076 26.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -8.11% -10.68% 40.38% 16.80% -31.74% -3.15% 18.11% -
ROE -2.20% 0.00% 11.38% 10.74% -2.97% -0.44% 2.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.47 21.03 16.52 77.67 11.63 12.58 14.23 5.35%
EPS -0.95 0.36 7.06 10.74 -3.53 -0.54 2.09 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.43 0.00 0.62 1.00 1.19 1.23 1.00 -13.11%
Adjusted Per Share Value based on latest NOSH - 87,933
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.41 9.66 6.89 12.49 1.95 2.12 2.42 32.99%
EPS -0.65 0.16 2.94 1.73 -0.59 -0.09 0.36 -
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.2962 0.00 0.2586 0.1608 0.1991 0.2072 0.1702 9.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.21 0.575 0.45 1.18 0.47 0.38 0.44 -
P/RPS 1.08 2.73 2.72 1.52 4.04 3.02 3.09 -16.05%
P/EPS -22.15 161.70 6.38 10.98 -13.32 -70.60 21.06 -
EY -4.51 0.62 15.68 9.10 -7.51 -1.42 4.75 -
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.73 1.18 0.39 0.31 0.44 1.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 16/11/15 21/11/14 18/11/13 19/11/12 17/11/11 11/11/10 -
Price 0.18 0.45 0.44 1.26 0.45 0.45 0.49 -
P/RPS 0.92 2.14 2.66 1.62 3.87 3.58 3.44 -19.71%
P/EPS -18.99 126.55 6.23 11.73 -12.75 -83.61 23.45 -
EY -5.27 0.79 16.04 8.53 -7.84 -1.20 4.26 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.71 1.26 0.38 0.37 0.49 -2.53%

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