[THETA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -592.95%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 33,316 39,037 37,780 36,886 35,808 39,981 31,814 3.12%
PBT -9,324 -11,003 -4,886 -16,478 -2,644 -33,955 -11,464 -12.87%
Tax -24 -2,454 84 128 256 -2,278 -8 108.14%
NP -9,348 -13,457 -4,802 -16,350 -2,388 -36,233 -11,472 -12.77%
-
NP to SH -9,308 -13,516 -4,781 -16,326 -2,356 -36,098 -11,454 -12.92%
-
Tax Rate - - - - - - - -
Total Cost 42,664 52,494 42,582 53,236 38,196 76,214 43,286 -0.96%
-
Net Worth -83,104 -81,933 -80,957 -78,843 -75,036 -75,952 -43,345 54.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth -83,104 -81,933 -80,957 -78,843 -75,036 -75,952 -43,345 54.39%
NOSH 102,852 102,828 102,750 102,808 101,551 102,805 102,763 0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -28.06% -34.47% -12.71% -44.33% -6.67% -90.63% -36.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.39 37.96 36.77 35.88 35.26 38.89 30.96 3.05%
EPS -9.04 -13.15 -4.65 -15.88 -2.32 -35.11 -11.15 -13.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.808 -0.7968 -0.7879 -0.7669 -0.7389 -0.7388 -0.4218 54.30%
Adjusted Per Share Value based on latest NOSH - 102,907
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.26 33.12 32.05 31.29 30.38 33.92 26.99 3.11%
EPS -7.90 -11.47 -4.06 -13.85 -2.00 -30.62 -9.72 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.705 -0.6951 -0.6868 -0.6689 -0.6366 -0.6443 -0.3677 54.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.16 0.02 0.16 0.16 0.60 0.32 0.40 -
P/RPS 0.49 0.05 0.44 0.45 1.70 0.82 1.29 -47.58%
P/EPS -1.77 -0.15 -3.44 -1.01 -25.86 -0.91 -3.59 -37.61%
EY -56.56 -657.21 -29.08 -99.25 -3.87 -109.73 -27.87 60.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 14/02/07 23/11/06 29/08/06 06/06/06 28/02/06 29/11/05 -
Price 0.16 0.02 0.02 0.16 0.44 0.40 0.32 -
P/RPS 0.49 0.05 0.05 0.45 1.25 1.03 1.03 -39.08%
P/EPS -1.77 -0.15 -0.43 -1.01 -18.97 -1.14 -2.87 -27.56%
EY -56.56 -657.21 -232.67 -99.25 -5.27 -87.78 -34.83 38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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