[THETA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -28.62%
YoY- 33.8%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 25,264 20,284 61,700 69,890 69,356 89,384 43,256 -30.15%
PBT -17,428 -8,964 -19,973 -14,486 -11,534 -14,480 -43,929 -46.03%
Tax -10 -6,604 -653 372 560 12 458 -
NP -17,438 -15,568 -20,626 -14,114 -10,974 -14,468 -43,471 -45.63%
-
NP to SH -17,438 -15,568 -20,626 -14,114 -10,974 -14,468 -43,471 -45.63%
-
Tax Rate - - - - - - - -
Total Cost 42,702 35,852 82,326 84,005 80,330 103,852 86,727 -37.67%
-
Net Worth 6,169 9,242 12,378 12,333 15,412 16,440 28,754 -64.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 6,169 9,242 12,378 12,333 15,412 16,440 28,754 -64.19%
NOSH 102,818 102,691 102,727 102,776 102,752 102,755 102,695 0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -69.02% -76.75% -33.43% -20.20% -15.82% -16.19% -100.50% -
ROE -282.67% -168.44% -166.63% -114.44% -71.20% -88.00% -151.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.57 19.75 60.06 68.00 67.50 86.99 42.12 -30.20%
EPS -16.96 -15.16 -20.07 -13.73 -10.68 -14.08 -42.33 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.1205 0.12 0.15 0.16 0.28 -64.22%
Adjusted Per Share Value based on latest NOSH - 102,802
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.43 17.21 52.34 59.29 58.84 75.83 36.70 -30.16%
EPS -14.79 -13.21 -17.50 -11.97 -9.31 -12.27 -36.88 -45.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0784 0.105 0.1046 0.1308 0.1395 0.2439 -64.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.24 4.60 5.40 6.00 6.08 4.08 3.20 -
P/RPS 9.12 23.29 8.99 8.82 9.01 4.69 7.60 12.93%
P/EPS -13.21 -30.34 -26.89 -43.69 -56.93 -28.98 -7.56 45.12%
EY -7.57 -3.30 -3.72 -2.29 -1.76 -3.45 -13.23 -31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 37.33 51.11 44.81 50.00 40.53 25.50 11.43 120.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 20/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.80 2.64 5.24 5.52 6.64 4.56 4.00 -
P/RPS 7.33 13.37 8.72 8.12 9.84 5.24 9.50 -15.88%
P/EPS -10.61 -17.41 -26.10 -40.19 -62.17 -32.39 -9.45 8.03%
EY -9.42 -5.74 -3.83 -2.49 -1.61 -3.09 -10.58 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.00 29.33 43.49 46.00 44.27 28.50 14.29 64.02%

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