[THETA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 135.86%
YoY- 102.67%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 102,848 122,592 75,717 57,456 56,824 46,400 62,159 40.02%
PBT 2,678 11,516 8,195 301 -784 -3,968 -8,690 -
Tax -10,746 0 -29 -21 -20 -20 -24 5818.51%
NP -8,068 11,516 8,166 280 -804 -3,988 -8,714 -5.01%
-
NP to SH -8,068 11,516 104,528 284 -792 -3,984 -8,701 -4.92%
-
Tax Rate 401.27% 0.00% 0.35% 6.98% - - - -
Total Cost 110,916 111,076 67,551 57,176 57,628 50,388 70,873 34.90%
-
Net Worth 53,344 53,507 28,891 -100,870 -101,589 -103,317 -98,639 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 53,344 53,507 28,891 -100,870 -101,589 -103,317 -98,639 -
NOSH 63,129 63,135 12,881 101,428 101,538 102,680 102,803 -27.81%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -7.84% 9.39% 10.78% 0.49% -1.41% -8.59% -14.02% -
ROE -15.12% 21.52% 361.80% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 162.91 194.17 210.16 56.65 55.96 45.19 60.46 93.98%
EPS -12.78 18.24 290.13 0.28 -0.78 -3.88 -8.46 31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.845 0.8475 0.8019 -0.9945 -1.0005 -1.0062 -0.9595 -
Adjusted Per Share Value based on latest NOSH - 103,050
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 87.18 103.92 64.18 48.70 48.17 39.33 52.69 40.02%
EPS -6.84 9.76 88.61 0.24 -0.67 -3.38 -7.38 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4522 0.4536 0.2449 -0.8551 -0.8612 -0.8758 -0.8362 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.47 1.82 1.87 0.16 0.16 0.16 0.16 -
P/RPS 0.90 0.94 0.89 0.28 0.29 0.35 0.26 129.35%
P/EPS -11.50 9.98 0.64 57.14 -20.51 -4.12 -1.89 234.39%
EY -8.69 10.02 155.15 1.75 -4.88 -24.25 -52.90 -70.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.15 2.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 14/05/10 25/02/10 22/10/09 20/08/09 28/05/09 27/02/09 -
Price 1.53 1.67 1.66 0.02 0.16 0.16 0.16 -
P/RPS 0.94 0.86 0.79 0.04 0.29 0.35 0.26 136.11%
P/EPS -11.97 9.16 0.57 7.14 -20.51 -4.12 -1.89 243.47%
EY -8.35 10.92 174.78 14.00 -4.88 -24.25 -52.90 -70.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.97 2.07 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