[THETA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.47%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 69,356 89,384 43,256 40,549 48,514 69,340 33,422 62.91%
PBT -11,534 -14,480 -43,929 -21,914 -20,084 -13,460 -109,891 -77.84%
Tax 560 12 458 594 20,084 13,460 109,891 -97.06%
NP -10,974 -14,468 -43,471 -21,320 0 0 0 -
-
NP to SH -10,974 -14,468 -43,471 -21,320 -19,126 -13,484 -110,505 -78.64%
-
Tax Rate - - - - - - - -
Total Cost 80,330 103,852 86,727 61,869 48,514 69,340 33,422 79.71%
-
Net Worth 15,412 16,440 28,754 46,276 52,197 58,154 60,191 -59.77%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 15,412 16,440 28,754 46,276 52,197 58,154 60,191 -59.77%
NOSH 102,752 102,755 102,695 98,460 98,486 98,567 98,673 2.74%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -15.82% -16.19% -100.50% -52.58% 0.00% 0.00% 0.00% -
ROE -71.20% -88.00% -151.18% -46.07% -36.64% -23.19% -183.59% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 67.50 86.99 42.12 41.18 49.26 70.35 33.87 58.56%
EPS -10.68 -14.08 -42.33 -21.65 -19.42 -13.68 -111.99 -79.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.28 0.47 0.53 0.59 0.61 -60.85%
Adjusted Per Share Value based on latest NOSH - 98,422
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 58.84 75.83 36.70 34.40 41.16 58.82 28.35 62.92%
EPS -9.31 -12.27 -36.88 -18.09 -16.23 -11.44 -93.75 -78.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1395 0.2439 0.3926 0.4428 0.4934 0.5106 -59.76%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.08 4.08 3.20 4.12 6.60 8.08 11.12 -
P/RPS 9.01 4.69 7.60 10.00 13.40 11.49 32.83 -57.86%
P/EPS -56.93 -28.98 -7.56 -19.03 -33.99 -59.06 -9.93 221.35%
EY -1.76 -3.45 -13.23 -5.26 -2.94 -1.69 -10.07 -68.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.53 25.50 11.43 8.77 12.45 13.69 18.23 70.59%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 -
Price 6.64 4.56 4.00 3.76 5.60 7.24 10.08 -
P/RPS 9.84 5.24 9.50 9.13 11.37 10.29 29.76 -52.28%
P/EPS -62.17 -32.39 -9.45 -17.36 -28.84 -52.92 -9.00 263.99%
EY -1.61 -3.09 -10.58 -5.76 -3.47 -1.89 -11.11 -72.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 44.27 28.50 14.29 8.00 10.57 12.27 16.52 93.27%

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