[THRIVEN] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 105.3%
YoY- 101.98%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 147,036 236,408 239,079 122,870 66,969 56,810 44,680 21.93%
PBT 794 29,255 27,369 2,650 -16,589 3,215 9,008 -33.26%
Tax -5,364 -8,453 -5,849 -859 -111 -2,839 -3,421 7.77%
NP -4,570 20,802 21,520 1,791 -16,700 376 5,587 -
-
NP to SH -6,288 16,938 20,588 201 -10,145 3,508 9,866 -
-
Tax Rate 675.57% 28.89% 21.37% 32.42% - 88.30% 37.98% -
Total Cost 151,606 215,606 217,559 121,079 83,669 56,434 39,093 25.31%
-
Net Worth 185,960 202,368 179,007 158,213 154,446 165,747 139,942 4.84%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 185,960 202,368 179,007 158,213 154,446 165,747 139,942 4.84%
NOSH 546,944 546,942 497,242 376,699 376,699 376,699 225,714 15.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -3.11% 8.80% 9.00% 1.46% -24.94% 0.66% 12.50% -
ROE -3.38% 8.37% 11.50% 0.13% -6.57% 2.12% 7.05% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.88 43.22 48.08 32.62 17.78 15.08 19.79 5.23%
EPS -1.15 3.10 4.14 0.05 -2.69 0.93 4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.37 0.36 0.42 0.41 0.44 0.62 -9.51%
Adjusted Per Share Value based on latest NOSH - 376,699
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.88 43.22 43.71 22.46 12.24 10.39 8.17 21.93%
EPS -1.15 3.10 3.76 0.04 -1.85 0.64 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.37 0.3273 0.2893 0.2824 0.303 0.2559 4.84%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.205 0.185 0.19 0.215 0.17 0.395 0.39 -
P/RPS 0.76 0.43 0.40 0.66 0.96 2.62 1.97 -14.66%
P/EPS -17.83 5.97 4.59 402.94 -6.31 42.42 8.92 -
EY -5.61 16.74 21.79 0.25 -15.84 2.36 11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.53 0.51 0.41 0.90 0.63 -0.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 21/02/20 28/02/19 28/02/18 24/02/17 23/02/16 16/02/15 -
Price 0.19 0.20 0.205 0.20 0.21 0.34 0.42 -
P/RPS 0.71 0.46 0.43 0.61 1.18 2.25 2.12 -16.65%
P/EPS -16.53 6.46 4.95 374.83 -7.80 36.51 9.61 -
EY -6.05 15.48 20.20 0.27 -12.82 2.74 10.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.57 0.48 0.51 0.77 0.68 -3.18%

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