[THRIVEN] YoY TTM Result on 31-Dec-2001 [#4]

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	77,496	86,428	67,552	56,655	70,155	2.51%
YoY %	-10.33%	27.94%	19.23%	-19.24%	-	-
Horiz. %	110.46%	123.20%	96.29%	80.76%	100.00%	-
PBT	-9,165	-2,938	-3,886	-3,272	3,285	-
YoY %	-211.95%	24.40%	-18.77%	-199.60%	-	-
Horiz. %	-279.00%	-89.44%	-118.30%	-99.60%	100.00%	-
Tax	65	-298	-375	1,810	810	-46.75%
YoY %	121.81%	20.53%	-120.72%	123.46%	-	-
Horiz. %	8.02%	-36.79%	-46.30%	223.46%	100.00%	-
NP	-9,100	-3,236	-4,261	-1,462	4,095	-
YoY %	-181.21%	24.06%	-191.45%	-135.70%	-	-
Horiz. %	-222.22%	-79.02%	-104.05%	-35.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-9,100	-3,236	-4,261	-2,197	3,624	-
YoY %	-181.21%	24.06%	-93.95%	-160.62%	-	-
Horiz. %	-251.10%	-89.29%	-117.58%	-60.62%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	-24.66%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	86,596	89,664	71,813	58,117	66,060	6.99%
YoY %	-3.42%	24.86%	23.57%	-12.02%	-	-
Horiz. %	131.09%	135.73%	108.71%	87.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	81,076	84,138	85,910	91,812	93,815	-3.58%
YoY %	-3.64%	-2.06%	-6.43%	-2.14%	-	-
Horiz. %	86.42%	89.69%	91.57%	97.86%	100.00%	-

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	81,076	84,138	85,910	91,812	93,815	-3.58%
YoY %	-3.64%	-2.06%	-6.43%	-2.14%	-	-
Horiz. %	86.42%	89.69%	91.57%	97.86%	100.00%	-
NOSH	60,504	60,530	60,500	60,403	60,526	-0.00%
YoY %	-0.04%	0.05%	0.16%	-0.20%	-	-
Horiz. %	99.96%	100.01%	99.96%	99.80%	100.00%	-

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	-11.74%	-3.74%	-6.31%	-2.58%	5.84%	-
YoY %	-213.90%	40.73%	-144.57%	-144.18%	-	-
Horiz. %	-201.03%	-64.04%	-108.05%	-44.18%	100.00%	-
ROE	-11.22%	-3.85%	-4.96%	-2.39%	3.86%	-
YoY %	-191.43%	22.38%	-107.53%	-161.92%	-	-
Horiz. %	-290.67%	-99.74%	-128.50%	-61.92%	100.00%	-

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	128.08	142.78	111.65	93.79	115.91	2.52%
YoY %	-10.30%	27.88%	19.04%	-19.08%	-	-
Horiz. %	110.50%	123.18%	96.32%	80.92%	100.00%	-
EPS	-15.04	-5.35	-7.04	-3.64	5.99	-
YoY %	-181.12%	24.01%	-93.41%	-160.77%	-	-
Horiz. %	-251.09%	-89.32%	-117.53%	-60.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.34	1.39	1.42	1.52	1.55	-3.57%
YoY %	-3.60%	-2.11%	-6.58%	-1.94%	-	-
Horiz. %	86.45%	89.68%	91.61%	98.06%	100.00%	-

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 60,403
RPS	14.17	15.80	12.35	10.36	12.83	2.51%
YoY %	-10.32%	27.94%	19.21%	-19.25%	-	-
Horiz. %	110.44%	123.15%	96.26%	80.75%	100.00%	-
EPS	-1.66	-0.59	-0.78	-0.40	0.66	-
YoY %	-181.36%	24.36%	-95.00%	-160.61%	-	-
Horiz. %	-251.52%	-89.39%	-118.18%	-60.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1482	0.1538	0.1571	0.1679	0.1715	-3.58%
YoY %	-3.64%	-2.10%	-6.43%	-2.10%	-	-
Horiz. %	86.41%	89.68%	91.60%	97.90%	100.00%	-

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	0.55	0.87	0.70	0.94	0.93	-
P/RPS	0.43	0.61	0.63	1.00	0.80	-14.36%
YoY %	-29.51%	-3.17%	-37.00%	25.00%	-	-
Horiz. %	53.75%	76.25%	78.75%	125.00%	100.00%	-
P/EPS	-3.66	-16.27	-9.94	-25.84	15.53	-
YoY %	77.50%	-63.68%	61.53%	-266.39%	-	-
Horiz. %	-23.57%	-104.76%	-64.01%	-166.39%	100.00%	-
EY	-27.35	-6.14	-10.06	-3.87	6.44	-
YoY %	-345.44%	38.97%	-159.95%	-160.09%	-	-
Horiz. %	-424.69%	-95.34%	-156.21%	-60.09%	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	0.41	0.63	0.49	0.62	0.60	-9.07%
YoY %	-34.92%	28.57%	-20.97%	3.33%	-	-
Horiz. %	68.33%	105.00%	81.67%	103.33%	100.00%	-

	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	25/02/05	26/02/04	27/02/03	27/02/02	27/02/01	-
Price	0.46	1.06	0.65	0.88	0.81	-
P/RPS	0.36	0.74	0.58	0.94	0.70	-15.30%
YoY %	-51.35%	27.59%	-38.30%	34.29%	-	-
Horiz. %	51.43%	105.71%	82.86%	134.29%	100.00%	-
P/EPS	-3.06	-19.83	-9.23	-24.19	13.53	-
YoY %	84.57%	-114.84%	61.84%	-278.79%	-	-
Horiz. %	-22.62%	-146.56%	-68.22%	-178.79%	100.00%	-
EY	-32.70	-5.04	-10.84	-4.13	7.39	-
YoY %	-548.81%	53.51%	-162.47%	-155.89%	-	-
Horiz. %	-442.49%	-68.20%	-146.68%	-55.89%	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	0.34	0.76	0.46	0.58	0.52	-10.07%
YoY %	-55.26%	65.22%	-20.69%	11.54%	-	-
Horiz. %	65.38%	146.15%	88.46%	111.54%	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