[THETA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -170.06%
YoY- -918.69%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 84,940 86,167 98,505 102,848 122,592 75,717 57,456 29.80%
PBT 3,216 1,087 484 2,678 11,516 8,195 301 385.80%
Tax 0 -5,413 -7,169 -10,746 0 -29 -21 -
NP 3,216 -4,326 -6,685 -8,068 11,516 8,166 280 409.82%
-
NP to SH 3,216 -4,326 -6,685 -8,068 11,516 104,528 284 405.01%
-
Tax Rate 0.00% 497.98% 1,481.20% 401.27% 0.00% 0.35% 6.98% -
Total Cost 81,724 90,493 105,190 110,916 111,076 67,551 57,176 26.91%
-
Net Worth 53,811 52,971 52,381 53,344 53,507 28,891 -100,870 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,811 52,971 52,381 53,344 53,507 28,891 -100,870 -
NOSH 63,307 63,061 63,148 63,129 63,135 12,881 101,428 -26.98%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.79% -5.02% -6.79% -7.84% 9.39% 10.78% 0.49% -
ROE 5.98% -8.17% -12.76% -15.12% 21.52% 361.80% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 134.17 136.64 155.99 162.91 194.17 210.16 56.65 77.77%
EPS 5.08 -6.86 -10.59 -12.78 18.24 290.13 0.28 591.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.8295 0.845 0.8475 0.8019 -0.9945 -
Adjusted Per Share Value based on latest NOSH - 63,132
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 72.00 73.04 83.50 87.18 103.92 64.18 48.70 29.80%
EPS 2.73 -3.67 -5.67 -6.84 9.76 88.61 0.24 406.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4562 0.449 0.444 0.4522 0.4536 0.2449 -0.8551 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.85 0.90 1.45 1.47 1.82 1.87 0.16 -
P/RPS 0.63 0.66 0.93 0.90 0.94 0.89 0.28 71.79%
P/EPS 16.73 -13.12 -13.70 -11.50 9.98 0.64 57.14 -55.93%
EY 5.98 -7.62 -7.30 -8.69 10.02 155.15 1.75 127.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.75 1.74 2.15 2.33 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 30/11/10 27/08/10 14/05/10 25/02/10 22/10/09 -
Price 0.91 0.88 1.04 1.53 1.67 1.66 0.02 -
P/RPS 0.68 0.64 0.67 0.94 0.86 0.79 0.04 562.29%
P/EPS 17.91 -12.83 -9.82 -11.97 9.16 0.57 7.14 84.71%
EY 5.58 -7.80 -10.18 -8.35 10.92 174.78 14.00 -45.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 1.25 1.81 1.97 2.07 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