[THRIVEN] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 17,587 45,903 10,011 49,244 41,553 65,358 36,987 -11.65% YoY % -61.69% 358.53% -79.67% 18.51% -36.42% 76.71% - Horiz. % 47.55% 124.11% 27.07% 133.14% 112.34% 176.71% 100.00%
PBT -6,272 9,213 -2,041 8,845 8,370 9,264 2,162 - YoY % -168.08% 551.40% -123.08% 5.68% -9.65% 328.49% - Horiz. % -290.10% 426.13% -94.40% 409.11% 387.14% 428.49% 100.00%
Tax -99 -3,878 360 -1,388 -2,319 -2,044 -67 6.72% YoY % 97.45% -1,177.22% 125.94% 40.15% -13.45% -2,950.75% - Horiz. % 147.76% 5,788.06% -537.31% 2,071.64% 3,461.19% 3,050.75% 100.00%
NP -6,371 5,335 -1,681 7,457 6,051 7,220 2,095 - YoY % -219.42% 417.37% -122.54% 23.24% -16.19% 244.63% - Horiz. % -304.11% 254.65% -80.24% 355.94% 288.83% 344.63% 100.00%
NP to SH -4,435 5,617 -1,951 6,959 5,153 7,141 341 - YoY % -178.96% 387.90% -128.04% 35.05% -27.84% 1,994.13% - Horiz. % -1,300.59% 1,647.21% -572.14% 2,040.76% 1,511.14% 2,094.14% 100.00%
Tax Rate - % 42.09 % - % 15.69 % 27.71 % 22.06 % 3.10 % - YoY % 0.00% 0.00% 0.00% -43.38% 25.61% 611.61% - Horiz. % 0.00% 1,357.74% 0.00% 506.13% 893.87% 711.61% 100.00%
Total Cost 23,958 40,568 11,692 41,787 35,502 58,138 34,892 -6.07% YoY % -40.94% 246.97% -72.02% 17.70% -38.93% 66.62% - Horiz. % 68.66% 116.27% 33.51% 119.76% 101.75% 166.62% 100.00%
Net Worth 125,797 164,083 180,491 191,429 213,307 179,007 150,679 -2.96% YoY % -23.33% -9.09% -5.71% -10.26% 19.16% 18.80% - Horiz. % 83.49% 108.90% 119.78% 127.04% 141.56% 118.80% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 125,797 164,083 180,491 191,429 213,307 179,007 150,679 -2.96% YoY % -23.33% -9.09% -5.71% -10.26% 19.16% 18.80% - Horiz. % 83.49% 108.90% 119.78% 127.04% 141.56% 118.80% 100.00%
NOSH 546,944 546,944 546,944 546,942 546,942 497,242 376,699 6.41% YoY % 0.00% 0.00% 0.00% 0.00% 10.00% 32.00% - Horiz. % 145.19% 145.19% 145.19% 145.19% 145.19% 132.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -36.23 % 11.62 % -16.79 % 15.14 % 14.56 % 11.05 % 5.66 % - YoY % -411.79% 169.21% -210.90% 3.98% 31.76% 95.23% - Horiz. % -640.11% 205.30% -296.64% 267.49% 257.24% 195.23% 100.00%
ROE -3.53 % 3.42 % -1.08 % 3.64 % 2.42 % 3.99 % 0.23 % - YoY % -203.22% 416.67% -129.67% 50.41% -39.35% 1,634.78% - Horiz. % -1,534.78% 1,486.96% -469.57% 1,582.61% 1,052.17% 1,734.78% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.22 8.39 1.83 9.00 7.60 13.14 9.82 -16.95% YoY % -61.62% 358.47% -79.67% 18.42% -42.16% 33.81% - Horiz. % 32.79% 85.44% 18.64% 91.65% 77.39% 133.81% 100.00%
EPS -0.81 1.03 -0.36 1.27 0.94 1.44 0.09 - YoY % -178.64% 386.11% -128.35% 35.11% -34.72% 1,500.00% - Horiz. % -900.00% 1,144.44% -400.00% 1,411.11% 1,044.44% 1,600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2300 0.3000 0.3300 0.3500 0.3900 0.3600 0.4000 -8.81% YoY % -23.33% -9.09% -5.71% -10.26% 8.33% -10.00% - Horiz. % 57.50% 75.00% 82.50% 87.50% 97.50% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 546,944 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.22 8.39 1.83 9.00 7.60 11.95 6.76 -11.62% YoY % -61.62% 358.47% -79.67% 18.42% -36.40% 76.78% - Horiz. % 47.63% 124.11% 27.07% 133.14% 112.43% 176.78% 100.00%
EPS -0.81 1.03 -0.36 1.27 0.94 1.31 0.06 - YoY % -178.64% 386.11% -128.35% 35.11% -28.24% 2,083.33% - Horiz. % -1,350.00% 1,716.67% -600.00% 2,116.67% 1,566.67% 2,183.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2300 0.3000 0.3300 0.3500 0.3900 0.3273 0.2755 -2.96% YoY % -23.33% -9.09% -5.71% -10.26% 19.16% 18.80% - Horiz. % 83.48% 108.89% 119.78% 127.04% 141.56% 118.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.1050 0.1300 0.1550 0.1850 0.1850 0.2800 0.2400 -
P/RPS 3.27 1.55 8.47 2.05 2.44 2.13 2.44 5.00% YoY % 110.97% -81.70% 313.17% -15.98% 14.55% -12.70% - Horiz. % 134.02% 63.52% 347.13% 84.02% 100.00% 87.30% 100.00%
P/EPS -12.95 12.66 -43.45 14.54 19.64 19.50 265.13 - YoY % -202.29% 129.14% -398.83% -25.97% 0.72% -92.65% - Horiz. % -4.88% 4.78% -16.39% 5.48% 7.41% 7.35% 100.00%
EY -7.72 7.90 -2.30 6.88 5.09 5.13 0.38 - YoY % -197.72% 443.48% -133.43% 35.17% -0.78% 1,250.00% - Horiz. % -2,031.58% 2,078.95% -605.26% 1,810.53% 1,339.47% 1,350.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.43 0.47 0.53 0.47 0.78 0.60 -4.33% YoY % 6.98% -8.51% -11.32% 12.77% -39.74% 30.00% - Horiz. % 76.67% 71.67% 78.33% 88.33% 78.33% 130.00% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 26/11/21 20/11/20 27/11/19 23/11/18 29/11/17 -
Price 0.1150 0.1000 0.1500 0.2150 0.1850 0.2400 0.2400 -
P/RPS 3.58 1.19 8.20 2.39 2.44 1.83 2.44 6.59% YoY % 200.84% -85.49% 243.10% -2.05% 33.33% -25.00% - Horiz. % 146.72% 48.77% 336.07% 97.95% 100.00% 75.00% 100.00%
P/EPS -14.18 9.74 -42.05 16.90 19.64 16.71 265.13 - YoY % -245.59% 123.16% -348.82% -13.95% 17.53% -93.70% - Horiz. % -5.35% 3.67% -15.86% 6.37% 7.41% 6.30% 100.00%
EY -7.05 10.27 -2.38 5.92 5.09 5.98 0.38 - YoY % -168.65% 531.51% -140.20% 16.31% -14.88% 1,473.68% - Horiz. % -1,855.26% 2,702.63% -626.32% 1,557.89% 1,339.47% 1,573.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.33 0.45 0.61 0.47 0.67 0.60 -2.99% YoY % 51.52% -26.67% -26.23% 29.79% -29.85% 11.67% - Horiz. % 83.33% 55.00% 75.00% 101.67% 78.33% 111.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TGB - Unaudited Financial Results for Q3 2022.pdf 
