[THRIVEN] YoY TTM Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	87,569	72,307	58,264	67,970	54,458	12.59%
YoY %	21.11%	24.10%	-14.28%	24.81%	-	-
Horiz. %	160.80%	132.78%	106.99%	124.81%	100.00%	-
PBT	-3,175	-4,328	-3,136	3,632	4,554	-
YoY %	26.64%	-38.01%	-186.34%	-20.25%	-	-
Horiz. %	-69.72%	-95.04%	-68.86%	79.75%	100.00%	-
Tax	-243	-392	1,560	559	3,730	-
YoY %	38.01%	-125.13%	179.07%	-85.01%	-	-
Horiz. %	-6.51%	-10.51%	41.82%	14.99%	100.00%	-
NP	-3,418	-4,720	-1,576	4,191	8,284	-
YoY %	27.58%	-199.49%	-137.60%	-49.41%	-	-
Horiz. %	-41.26%	-56.98%	-19.02%	50.59%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-3,418	-4,720	-2,311	4,191	3,731	-
YoY %	27.58%	-104.24%	-155.14%	12.33%	-	-
Horiz. %	-91.61%	-126.51%	-61.94%	112.33%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-15.39%	-81.91%	-
YoY %	-	-	-	81.21%	-	-
Horiz. %	-	-	-	18.79%	100.00%	-
Total Cost	90,987	77,027	59,840	63,779	46,174	18.46%
YoY %	18.12%	28.72%	-6.18%	38.13%	-	-
Horiz. %	197.05%	166.82%	129.60%	138.13%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	83,433	85,739	91,200	89,400	34,419	24.75%
YoY %	-2.69%	-5.99%	2.01%	159.74%	-	-
Horiz. %	242.40%	249.10%	264.97%	259.74%	100.00%	-

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

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	83,433	85,739	91,200	89,400	34,419	24.75%
YoY %	-2.69%	-5.99%	2.01%	159.74%	-	-
Horiz. %	242.40%	249.10%	264.97%	259.74%	100.00%	-
NOSH	60,458	60,379	60,000	60,000	30,192	18.94%
YoY %	0.13%	0.63%	0.00%	98.73%	-	-
Horiz. %	200.25%	199.98%	198.73%	198.73%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-3.90%	-6.53%	-2.70%	6.17%	15.21%	-
YoY %	40.28%	-141.85%	-143.76%	-59.43%	-	-
Horiz. %	-25.64%	-42.93%	-17.75%	40.57%	100.00%	-
ROE	-4.10%	-5.51%	-2.53%	4.69%	10.84%	-
YoY %	25.59%	-117.79%	-153.94%	-56.73%	-	-
Horiz. %	-37.82%	-50.83%	-23.34%	43.27%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	144.84	119.75	97.11	113.28	180.37	-5.33%
YoY %	20.95%	23.31%	-14.27%	-37.20%	-	-
Horiz. %	80.30%	66.39%	53.84%	62.80%	100.00%	-
EPS	-5.65	-7.82	-3.85	6.98	12.36	-
YoY %	27.75%	-103.12%	-155.16%	-43.53%	-	-
Horiz. %	-45.71%	-63.27%	-31.15%	56.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.38	1.42	1.52	1.49	1.14	4.88%
YoY %	-2.82%	-6.58%	2.01%	30.70%	-	-
Horiz. %	121.05%	124.56%	133.33%	130.70%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	16.01	13.22	10.65	12.43	9.96	12.58%
YoY %	21.10%	24.13%	-14.32%	24.80%	-	-
Horiz. %	160.74%	132.73%	106.93%	124.80%	100.00%	-
EPS	-0.62	-0.86	-0.42	0.77	0.68	-
YoY %	27.91%	-104.76%	-154.55%	13.24%	-	-
Horiz. %	-91.18%	-126.47%	-61.76%	113.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1525	0.1568	0.1667	0.1635	0.0629	24.76%
YoY %	-2.74%	-5.94%	1.96%	159.94%	-	-
Horiz. %	242.45%	249.28%	265.02%	259.94%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.94	0.54	0.90	0.80	3.84	-
P/RPS	0.65	0.45	0.93	0.71	2.13	-25.66%
YoY %	44.44%	-51.61%	30.99%	-66.67%	-	-
Horiz. %	30.52%	21.13%	43.66%	33.33%	100.00%	-
P/EPS	-16.63	-6.91	-23.37	11.45	31.07	-
YoY %	-140.67%	70.43%	-304.10%	-63.15%	-	-
Horiz. %	-53.52%	-22.24%	-75.22%	36.85%	100.00%	-
EY	-6.01	-14.48	-4.28	8.73	3.22	-
YoY %	58.49%	-238.32%	-149.03%	171.12%	-	-
Horiz. %	-186.65%	-449.69%	-132.92%	271.12%	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	0.68	0.38	0.59	0.54	3.37	-32.95%
YoY %	78.95%	-35.59%	9.26%	-83.98%	-	-
Horiz. %	20.18%	11.28%	17.51%	16.02%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	20/05/04	29/05/03	24/05/02	29/05/01	29/05/00	-
Price	0.63	0.66	0.89	0.70	2.99	-
P/RPS	0.43	0.55	0.92	0.62	1.66	-28.64%
YoY %	-21.82%	-40.22%	48.39%	-62.65%	-	-
Horiz. %	25.90%	33.13%	55.42%	37.35%	100.00%	-
P/EPS	-11.14	-8.44	-23.11	10.02	24.20	-
YoY %	-31.99%	63.48%	-330.64%	-58.60%	-	-
Horiz. %	-46.03%	-34.88%	-95.50%	41.40%	100.00%	-
EY	-8.97	-11.84	-4.33	9.98	4.13	-
YoY %	24.24%	-173.44%	-143.39%	141.65%	-	-
Horiz. %	-217.19%	-286.68%	-104.84%	241.65%	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	0.46	0.46	0.59	0.47	2.62	-35.24%
YoY %	0.00%	-22.03%	25.53%	-82.06%	-	-
Horiz. %	17.56%	17.56%	22.52%	17.94%	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