[THRIVEN] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.94%
YoY- -302.01%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 178,474 298,952 151,175 64,325 69,500 40,740 50,969 23.20%
PBT 10,420 41,654 9,638 -16,443 4,402 7,452 11,085 -1.02%
Tax -5,061 -9,274 -1,549 -929 -2,081 -3,496 -2,727 10.84%
NP 5,359 32,380 8,089 -17,372 2,321 3,956 8,358 -7.13%
-
NP to SH 2,036 30,721 5,604 -10,545 5,220 9,036 7,915 -20.23%
-
Tax Rate 48.57% 22.26% 16.07% - 47.27% 46.91% 24.60% -
Total Cost 173,115 266,572 143,086 81,697 67,179 36,784 42,611 26.29%
-
Net Worth 202,368 201,053 161,980 154,446 165,747 137,333 125,555 8.27%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - 1,515 -
Div Payout % - - - - - - 19.15% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 202,368 201,053 161,980 154,446 165,747 137,333 125,555 8.27%
NOSH 546,942 546,942 376,699 376,699 376,699 228,888 228,282 15.66%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.00% 10.83% 5.35% -27.01% 3.34% 9.71% 16.40% -
ROE 1.01% 15.28% 3.46% -6.83% 3.15% 6.58% 6.30% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.63 57.99 40.13 17.08 18.45 17.80 22.33 6.51%
EPS 0.37 5.96 1.49 -2.80 1.39 3.95 3.47 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.37 0.39 0.43 0.41 0.44 0.60 0.55 -6.38%
Adjusted Per Share Value based on latest NOSH - 376,699
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.63 54.66 27.64 11.76 12.71 7.45 9.32 23.20%
EPS 0.37 5.62 1.02 -1.93 0.95 1.65 1.45 -20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.37 0.3676 0.2962 0.2824 0.303 0.2511 0.2296 8.26%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.165 0.23 0.19 0.28 0.29 0.69 0.405 -
P/RPS 0.51 0.40 0.47 1.64 1.57 3.88 1.81 -19.01%
P/EPS 44.32 3.86 12.77 -10.00 20.93 17.48 11.68 24.86%
EY 2.26 25.91 7.83 -10.00 4.78 5.72 8.56 -19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.45 0.59 0.44 0.68 0.66 1.15 0.74 -7.94%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 24/05/19 31/05/18 31/05/17 17/05/16 28/05/15 19/05/14 -
Price 0.215 0.21 0.35 0.26 0.28 0.935 0.46 -
P/RPS 0.66 0.36 0.87 1.52 1.52 5.25 2.06 -17.26%
P/EPS 57.76 3.52 23.53 -9.29 20.21 23.68 13.27 27.75%
EY 1.73 28.38 4.25 -10.77 4.95 4.22 7.54 -21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
P/NAPS 0.58 0.54 0.81 0.63 0.64 1.56 0.84 -5.98%

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