[THETA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -38.69%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 52,096 75,292 69,368 72,792 77,480 58,459 56,592 -5.36%
PBT -13,124 -6,906 -11,346 -8,284 -5,968 -12,732 -13,977 -4.10%
Tax 0 -66 -61 -4 -8 -63 -34 -
NP -13,124 -6,972 -11,408 -8,288 -5,976 -12,795 -14,012 -4.26%
-
NP to SH -13,124 -6,972 -11,408 -8,288 -5,976 -12,795 -14,012 -4.26%
-
Tax Rate - - - - - - - -
Total Cost 65,220 82,264 80,776 81,080 83,456 71,254 70,604 -5.14%
-
Net Worth 76,141 79,358 77,213 82,575 84,720 68,559 70,288 5.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,141 79,358 77,213 82,575 84,720 68,559 70,288 5.47%
NOSH 107,241 107,241 107,241 107,241 107,241 85,699 85,717 16.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -25.19% -9.26% -16.45% -11.39% -7.71% -21.89% -24.76% -
ROE -17.24% -8.79% -14.77% -10.04% -7.05% -18.66% -19.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.58 70.21 64.68 67.88 72.25 68.21 66.02 -18.47%
EPS -12.24 -6.50 -10.64 -7.72 -5.56 -14.93 -16.35 -17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.72 0.77 0.79 0.80 0.82 -9.14%
Adjusted Per Share Value based on latest NOSH - 107,241
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.16 63.82 58.80 61.71 65.68 49.56 47.97 -5.36%
EPS -11.13 -5.91 -9.67 -7.03 -5.07 -10.85 -11.88 -4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6454 0.6727 0.6545 0.70 0.7182 0.5812 0.5958 5.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.31 0.30 0.34 0.38 0.45 0.51 0.49 -
P/RPS 0.64 0.43 0.53 0.56 0.62 0.75 0.74 -9.21%
P/EPS -2.53 -4.61 -3.20 -4.92 -8.08 -3.42 -3.00 -10.72%
EY -39.48 -21.67 -31.29 -20.34 -12.38 -29.27 -33.36 11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.47 0.49 0.57 0.64 0.60 -18.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 26/02/13 30/11/12 28/08/12 09/05/12 22/02/12 25/11/11 -
Price 0.365 0.23 0.30 0.38 0.44 0.54 0.55 -
P/RPS 0.75 0.33 0.46 0.56 0.61 0.79 0.83 -6.52%
P/EPS -2.98 -3.54 -2.82 -4.92 -7.90 -3.62 -3.36 -7.68%
EY -33.53 -28.27 -35.46 -20.34 -12.66 -27.65 -29.72 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.31 0.42 0.49 0.56 0.68 0.67 -16.61%

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