[THRIVEN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.81%
YoY- 105.39%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 40,740 50,969 43,810 17,455 8,185 16,547 15,036 18.06%
PBT 7,452 11,085 3,298 1,286 -1,086 8,432 1,994 24.56%
Tax -3,496 -2,727 -1,231 -738 -744 -1,225 270 -
NP 3,956 8,358 2,067 548 -1,830 7,207 2,264 9.74%
-
NP to SH 9,036 7,915 1,775 86 -1,595 5,941 1,780 31.08%
-
Tax Rate 46.91% 24.60% 37.33% 57.39% - 14.53% -13.54% -
Total Cost 36,784 42,611 41,743 16,907 10,015 9,340 12,772 19.27%
-
Net Worth 137,333 125,555 113,090 111,607 111,186 60,483 100,586 5.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 1,515 - - - - - -
Div Payout % - 19.15% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 137,333 125,555 113,090 111,607 111,186 60,483 100,586 5.32%
NOSH 228,888 228,282 91,202 91,481 91,136 60,483 61,333 24.53%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.71% 16.40% 4.72% 3.14% -22.36% 43.55% 15.06% -
ROE 6.58% 6.30% 1.57% 0.08% -1.43% 9.82% 1.77% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.80 22.33 48.04 19.08 8.98 27.36 24.52 -5.19%
EPS 3.95 3.47 1.95 0.09 -1.75 9.82 2.90 5.28%
DPS 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 1.24 1.22 1.22 1.00 1.64 -15.42%
Adjusted Per Share Value based on latest NOSH - 91,481
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.45 9.32 8.01 3.19 1.50 3.03 2.75 18.06%
EPS 1.65 1.45 0.32 0.02 -0.29 1.09 0.33 30.75%
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2296 0.2068 0.2041 0.2033 0.1106 0.1839 5.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.69 0.405 0.465 0.41 0.425 0.55 0.29 -
P/RPS 3.88 1.81 0.97 2.15 4.73 2.01 1.18 21.93%
P/EPS 17.48 11.68 23.89 436.13 -24.28 5.60 9.99 9.76%
EY 5.72 8.56 4.19 0.23 -4.12 17.86 10.01 -8.90%
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.74 0.38 0.34 0.35 0.55 0.18 36.19%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 19/05/14 20/05/13 24/05/12 13/05/11 18/05/10 26/05/09 -
Price 0.935 0.46 0.58 0.63 0.49 0.48 0.49 -
P/RPS 5.25 2.06 1.21 3.30 5.46 1.75 2.00 17.44%
P/EPS 23.68 13.27 29.80 670.16 -28.00 4.89 16.88 5.80%
EY 4.22 7.54 3.36 0.15 -3.57 20.46 5.92 -5.48%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.84 0.47 0.52 0.40 0.48 0.30 31.60%

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