[THETA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.64%
YoY- 43.2%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 36,886 35,808 39,981 31,814 22,794 19,392 30,173 14.37%
PBT -16,478 -2,644 -33,955 -11,464 -13,112 -6,920 -106,865 -71.34%
Tax 128 256 -2,278 -8 -12 -140 -1,766 -
NP -16,350 -2,388 -36,233 -11,472 -13,124 -7,060 -108,631 -71.80%
-
NP to SH -16,326 -2,356 -36,098 -11,454 -13,112 -7,060 -108,631 -71.83%
-
Tax Rate - - - - - - - -
Total Cost 53,236 38,196 76,214 43,286 35,918 26,452 138,804 -47.30%
-
Net Worth -78,843 -75,036 -75,952 -43,345 -42,131 -40,020 -32,040 82.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -78,843 -75,036 -75,952 -43,345 -42,131 -40,020 -32,040 82.57%
NOSH 102,808 101,551 102,805 102,763 102,758 102,616 102,824 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -44.33% -6.67% -90.63% -36.06% -57.58% -36.41% -360.03% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.88 35.26 38.89 30.96 22.18 18.90 29.34 14.39%
EPS -15.88 -2.32 -35.11 -11.15 -12.76 -6.88 -105.67 -71.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7669 -0.7389 -0.7388 -0.4218 -0.41 -0.39 -0.3116 82.59%
Adjusted Per Share Value based on latest NOSH - 102,777
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.29 30.38 33.92 26.99 19.34 16.45 25.60 14.35%
EPS -13.85 -2.00 -30.62 -9.72 -11.12 -5.99 -92.16 -71.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6689 -0.6366 -0.6443 -0.3677 -0.3574 -0.3395 -0.2718 82.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.16 0.60 0.32 0.40 0.56 1.68 1.68 -
P/RPS 0.45 1.70 0.82 1.29 2.52 8.89 5.73 -81.74%
P/EPS -1.01 -25.86 -0.91 -3.59 -4.39 -24.42 -1.59 -26.16%
EY -99.25 -3.87 -109.73 -27.87 -22.79 -4.10 -62.89 35.66%
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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 06/06/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.16 0.44 0.40 0.32 0.44 0.36 1.56 -
P/RPS 0.45 1.25 1.03 1.03 1.98 1.91 5.32 -80.81%
P/EPS -1.01 -18.97 -1.14 -2.87 -3.45 -5.23 -1.48 -22.54%
EY -99.25 -5.27 -87.78 -34.83 -29.00 -19.11 -67.72 29.11%
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