[THRIVEN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 48.8%
YoY- -42.23%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 298,952 151,175 64,325 69,500 40,740 50,969 43,810 37.70%
PBT 41,654 9,638 -16,443 4,402 7,452 11,085 3,298 52.57%
Tax -9,274 -1,549 -929 -2,081 -3,496 -2,727 -1,231 39.99%
NP 32,380 8,089 -17,372 2,321 3,956 8,358 2,067 58.14%
-
NP to SH 30,721 5,604 -10,545 5,220 9,036 7,915 1,775 60.79%
-
Tax Rate 22.26% 16.07% - 47.27% 46.91% 24.60% 37.33% -
Total Cost 266,572 143,086 81,697 67,179 36,784 42,611 41,743 36.18%
-
Net Worth 201,053 161,980 154,446 165,747 137,333 125,555 113,090 10.05%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - 1,515 - -
Div Payout % - - - - - 19.15% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 201,053 161,980 154,446 165,747 137,333 125,555 113,090 10.05%
NOSH 546,942 376,699 376,699 376,699 228,888 228,282 91,202 34.77%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.83% 5.35% -27.01% 3.34% 9.71% 16.40% 4.72% -
ROE 15.28% 3.46% -6.83% 3.15% 6.58% 6.30% 1.57% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 57.99 40.13 17.08 18.45 17.80 22.33 48.04 3.18%
EPS 5.96 1.49 -2.80 1.39 3.95 3.47 1.95 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.39 0.43 0.41 0.44 0.60 0.55 1.24 -17.52%
Adjusted Per Share Value based on latest NOSH - 376,699
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 54.66 27.64 11.76 12.71 7.45 9.32 8.01 37.70%
EPS 5.62 1.02 -1.93 0.95 1.65 1.45 0.32 61.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.3676 0.2962 0.2824 0.303 0.2511 0.2296 0.2068 10.05%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.23 0.19 0.28 0.29 0.69 0.405 0.465 -
P/RPS 0.40 0.47 1.64 1.57 3.88 1.81 0.97 -13.71%
P/EPS 3.86 12.77 -10.00 20.93 17.48 11.68 23.89 -26.18%
EY 25.91 7.83 -10.00 4.78 5.72 8.56 4.19 35.46%
DY 0.00 0.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.59 0.44 0.68 0.66 1.15 0.74 0.38 7.60%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 31/05/18 31/05/17 17/05/16 28/05/15 19/05/14 20/05/13 -
Price 0.21 0.35 0.26 0.28 0.935 0.46 0.58 -
P/RPS 0.36 0.87 1.52 1.52 5.25 2.06 1.21 -18.28%
P/EPS 3.52 23.53 -9.29 20.21 23.68 13.27 29.80 -29.94%
EY 28.38 4.25 -10.77 4.95 4.22 7.54 3.36 42.68%
DY 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.54 0.81 0.63 0.64 1.56 0.84 0.47 2.33%

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