[THETA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -41.84%
YoY- -7.08%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 89,384 43,256 40,549 48,514 69,340 33,422 24,352 138.13%
PBT -14,480 -43,929 -21,914 -20,084 -13,460 -109,891 -111,622 -74.40%
Tax 12 458 594 20,084 13,460 109,891 111,622 -99.77%
NP -14,468 -43,471 -21,320 0 0 0 0 -
-
NP to SH -14,468 -43,471 -21,320 -19,126 -13,484 -110,505 -111,440 -74.39%
-
Tax Rate - - - - - - - -
Total Cost 103,852 86,727 61,869 48,514 69,340 33,422 24,352 163.21%
-
Net Worth 16,440 28,754 46,276 52,197 58,154 60,191 76,194 -64.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 16,440 28,754 46,276 52,197 58,154 60,191 76,194 -64.05%
NOSH 102,755 102,695 98,460 98,486 98,567 98,673 97,685 3.43%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -16.19% -100.50% -52.58% 0.00% 0.00% 0.00% 0.00% -
ROE -88.00% -151.18% -46.07% -36.64% -23.19% -183.59% -146.26% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 86.99 42.12 41.18 49.26 70.35 33.87 24.93 130.23%
EPS -14.08 -42.33 -21.65 -19.42 -13.68 -111.99 -114.08 -75.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.28 0.47 0.53 0.59 0.61 0.78 -65.25%
Adjusted Per Share Value based on latest NOSH - 98,441
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 75.77 36.67 34.37 41.12 58.78 28.33 20.64 138.16%
EPS -12.26 -36.85 -18.07 -16.21 -11.43 -93.67 -94.47 -74.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.2438 0.3923 0.4425 0.493 0.5102 0.6459 -64.05%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.08 3.20 4.12 6.60 8.08 11.12 9.44 -
P/RPS 4.69 7.60 10.00 13.40 11.49 32.83 37.87 -75.18%
P/EPS -28.98 -7.56 -19.03 -33.99 -59.06 -9.93 -8.27 130.88%
EY -3.45 -13.23 -5.26 -2.94 -1.69 -10.07 -12.08 -56.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.50 11.43 8.77 12.45 13.69 18.23 12.10 64.44%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 27/11/01 -
Price 4.56 4.00 3.76 5.60 7.24 10.08 10.96 -
P/RPS 5.24 9.50 9.13 11.37 10.29 29.76 43.97 -75.81%
P/EPS -32.39 -9.45 -17.36 -28.84 -52.92 -9.00 -9.61 124.96%
EY -3.09 -10.58 -5.76 -3.47 -1.89 -11.11 -10.41 -55.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.50 14.29 8.00 10.57 12.27 16.52 14.05 60.31%

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