[THRIVEN] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 33,744 7,602 43,010 41,655 99,589 39,716 11,411 19.80% YoY % 343.88% -82.33% 3.25% -58.17% 150.75% 248.05% - Horiz. % 295.71% 66.62% 376.92% 365.04% 872.75% 348.05% 100.00%
PBT -4,548 -2,681 3,471 -5 18,830 4,545 -2,443 10.91% YoY % -69.64% -177.24% 69,520.00% -100.03% 314.30% 286.04% - Horiz. % 186.16% 109.74% -142.08% 0.20% -770.77% -186.04% 100.00%
Tax -13,953 -332 -1,296 -1,008 -4,400 -975 -285 91.21% YoY % -4,102.71% 74.38% -28.57% 77.09% -351.28% -242.11% - Horiz. % 4,895.79% 116.49% 454.74% 353.68% 1,543.86% 342.11% 100.00%
NP -18,501 -3,013 2,175 -1,013 14,430 3,570 -2,728 37.56% YoY % -514.04% -238.53% 314.71% -107.02% 304.20% 230.87% - Horiz. % 678.19% 110.45% -79.73% 37.13% -528.96% -130.87% 100.00%
NP to SH -18,904 -2,718 1,028 -1,144 13,758 3,625 -1,778 48.26% YoY % -595.51% -364.40% 189.86% -108.32% 279.53% 303.88% - Horiz. % 1,063.22% 152.87% -57.82% 64.34% -773.79% -203.88% 100.00%
Tax Rate - % - % 37.34 % - % 23.37 % 21.45 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 8.95% 0.00% - Horiz. % 0.00% 0.00% 174.08% 0.00% 108.95% 100.00% -
Total Cost 52,245 10,615 40,835 42,668 85,159 36,146 14,139 24.33% YoY % 392.18% -74.01% -4.30% -49.90% 135.60% 155.65% - Horiz. % 369.51% 75.08% 288.81% 301.78% 602.30% 255.65% 100.00%
Net Worth 136,736 164,083 180,491 202,368 201,053 161,980 154,446 -2.01% YoY % -16.67% -9.09% -10.81% 0.65% 24.12% 4.88% - Horiz. % 88.53% 106.24% 116.86% 131.03% 130.18% 104.88% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 136,736 164,083 180,491 202,368 201,053 161,980 154,446 -2.01% YoY % -16.67% -9.09% -10.81% 0.65% 24.12% 4.88% - Horiz. % 88.53% 106.24% 116.86% 131.03% 130.18% 104.88% 100.00%
NOSH 546,944 546,944 546,943 546,942 515,523 376,699 376,699 6.41% YoY % 0.00% 0.00% 0.00% 6.09% 36.85% 0.00% - Horiz. % 145.19% 145.19% 145.19% 145.19% 136.85% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -54.83 % -39.63 % 5.06 % -2.43 % 14.49 % 8.99 % -23.91 % 14.83% YoY % -38.35% -883.20% 308.23% -116.77% 61.18% 137.60% - Horiz. % 229.32% 165.75% -21.16% 10.16% -60.60% -37.60% 100.00%
ROE -13.83 % -1.66 % 0.57 % -0.57 % 6.84 % 2.24 % -1.15 % 51.33% YoY % -733.13% -391.23% 200.00% -108.33% 205.36% 294.78% - Horiz. % 1,202.61% 144.35% -49.57% 49.57% -594.78% -194.78% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.17 1.39 7.86 7.62 19.32 10.54 3.03 12.58% YoY % 343.88% -82.32% 3.15% -60.56% 83.30% 247.85% - Horiz. % 203.63% 45.87% 259.41% 251.49% 637.62% 347.85% 100.00%
EPS -3.46 -0.50 0.19 -0.21 2.67 0.96 -0.47 39.45% YoY % -592.00% -363.16% 190.48% -107.87% 178.13% 304.26% - Horiz. % 736.17% 106.38% -40.43% 44.68% -568.09% -204.26% 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 0.2500 0.3000 0.3300 0.3700 0.3900 0.4300 0.4100 -7.91% YoY % -16.67% -9.09% -10.81% -5.13% -9.30% 4.88% - Horiz. % 60.98% 73.17% 80.49% 90.24% 95.12% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 546,944 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.17 1.39 7.86 7.62 18.21 7.26 2.09 19.76% YoY % 343.88% -82.32% 3.15% -58.15% 150.83% 247.37% - Horiz. % 295.22% 66.51% 376.08% 364.59% 871.29% 347.37% 100.00%
EPS -3.46 -0.50 0.19 -0.21 2.52 0.66 -0.33 47.92% YoY % -592.00% -363.16% 190.48% -108.33% 281.82% 300.00% - Horiz. % 1,048.48% 151.52% -57.58% 63.64% -763.64% -200.00% 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 0.2500 0.3000 0.3300 0.3700 0.3676 0.2962 0.2824 -2.01% YoY % -16.67% -9.09% -10.81% 0.65% 24.11% 4.89% - Horiz. % 88.53% 106.23% 116.86% 131.02% 130.17% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.1050 0.1450 0.1850 0.1650 0.2300 0.1900 0.2800 -
P/RPS 1.70 10.43 2.35 2.17 1.19 1.80 9.24 -24.57% YoY % -83.70% 343.83% 8.29% 82.35% -33.89% -80.52% - Horiz. % 18.40% 112.88% 25.43% 23.48% 12.88% 19.48% 100.00%
P/EPS -3.04 -29.18 98.43 -78.89 8.62 19.74 -59.32 -39.04% YoY % 89.58% -129.65% 224.77% -1,015.20% -56.33% 133.28% - Horiz. % 5.12% 49.19% -165.93% 132.99% -14.53% -33.28% 100.00%
EY -32.92 -3.43 1.02 -1.27 11.60 5.06 -1.69 64.00% YoY % -859.77% -436.27% 180.31% -110.95% 129.25% 399.41% - Horiz. % 1,947.93% 202.96% -60.36% 75.15% -686.39% -299.41% 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 0.42 0.48 0.56 0.45 0.59 0.44 0.68 -7.71% YoY % -12.50% -14.29% 24.44% -23.73% 34.09% -35.29% - Horiz. % 61.76% 70.59% 82.35% 66.18% 86.76% 64.71% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - 26/06/20 24/05/19 31/05/18 31/05/17 -
Price 0.1000 0.1350 0.1750 0.2150 0.2100 0.3500 0.2600 -
P/RPS 1.62 9.71 2.23 2.82 1.09 3.32 8.58 -24.25% YoY % -83.32% 335.43% -20.92% 158.72% -67.17% -61.31% - Horiz. % 18.88% 113.17% 25.99% 32.87% 12.70% 38.69% 100.00%
P/EPS -2.89 -27.17 93.11 -102.79 7.87 36.37 -55.09 -38.80% YoY % 89.36% -129.18% 190.58% -1,406.10% -78.36% 166.02% - Horiz. % 5.25% 49.32% -169.01% 186.59% -14.29% -66.02% 100.00%
EY -34.56 -3.68 1.07 -0.97 12.71 2.75 -1.82 63.30% YoY % -839.13% -443.93% 210.31% -107.63% 362.18% 251.10% - Horiz. % 1,898.90% 202.20% -58.79% 53.30% -698.35% -151.10% 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 0.40 0.45 0.53 0.58 0.54 0.81 0.63 -7.29% YoY % -11.11% -15.09% -8.62% 7.41% -33.33% 28.57% - Horiz. % 63.49% 71.43% 84.13% 92.06% 85.71% 128.57% 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 Quarterly Report Q1 2022 v3.pdf 
