[THRIVEN] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -160.57%
YoY- -499.89%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 255,918 232,847 86,631 73,339 52,821 37,699 68,302 24.61%
PBT 35,925 29,867 -3,835 -4,336 -1,647 17,974 12,973 18.49%
Tax -8,171 -6,060 -618 -1,610 -3,992 -2,752 -1,501 32.61%
NP 27,754 23,807 -4,453 -5,946 -5,639 15,222 11,472 15.85%
-
NP to SH 25,270 21,620 -3,793 -3,571 893 16,104 9,446 17.81%
-
Tax Rate 22.74% 20.29% - - - 15.31% 11.57% -
Total Cost 228,164 209,040 91,084 79,285 58,460 22,477 56,830 26.05%
-
Net Worth 213,307 179,007 150,679 161,980 0 141,458 87,933 15.90%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 879 -
Div Payout % - - - - - - 9.31% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 213,307 179,007 150,679 161,980 0 141,458 87,933 15.90%
NOSH 546,942 497,242 376,699 376,699 376,699 228,159 87,933 35.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.84% 10.22% -5.14% -8.11% -10.68% 40.38% 16.80% -
ROE 11.85% 12.08% -2.52% -2.20% 0.00% 11.38% 10.74% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.79 46.83 23.00 19.47 21.03 16.52 77.67 -8.09%
EPS 4.62 4.35 -1.01 -0.95 0.36 7.06 10.74 -13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.39 0.36 0.40 0.43 0.00 0.62 1.00 -14.51%
Adjusted Per Share Value based on latest NOSH - 376,699
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.79 42.57 15.84 13.41 9.66 6.89 12.49 24.61%
EPS 4.62 3.95 -0.69 -0.65 0.16 2.94 1.73 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.39 0.3273 0.2755 0.2962 0.00 0.2586 0.1608 15.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.185 0.28 0.24 0.21 0.575 0.45 1.18 -
P/RPS 0.40 0.60 1.04 1.08 2.73 2.72 1.52 -19.94%
P/EPS 4.00 6.44 -23.84 -22.15 161.70 6.38 10.98 -15.48%
EY 24.97 15.53 -4.20 -4.51 0.62 15.68 9.10 18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.47 0.78 0.60 0.49 0.00 0.73 1.18 -14.21%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 23/11/18 29/11/17 23/11/16 16/11/15 21/11/14 18/11/13 -
Price 0.185 0.24 0.24 0.18 0.45 0.44 1.26 -
P/RPS 0.40 0.51 1.04 0.92 2.14 2.66 1.62 -20.78%
P/EPS 4.00 5.52 -23.84 -18.99 126.55 6.23 11.73 -16.40%
EY 24.97 18.12 -4.20 -5.27 0.79 16.04 8.53 19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.47 0.67 0.60 0.42 0.00 0.71 1.26 -15.14%

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