[THETA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -40.27%
YoY- 115.81%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 68,976 46,796 136,316 147,166 159,882 163,800 150,482 -40.57%
PBT -14,728 -21,888 1,699 1,401 2,346 4,184 2,433 -
Tax -12 -16 -42 0 0 -32 -139 -80.49%
NP -14,740 -21,904 1,657 1,401 2,346 4,152 2,294 -
-
NP to SH -14,740 -21,904 1,657 1,401 2,346 4,152 2,294 -
-
Tax Rate - - 2.47% 0.00% 0.00% 0.76% 5.71% -
Total Cost 83,716 68,700 134,659 145,765 157,536 159,648 148,188 -31.68%
-
Net Worth 61,128 62,201 68,635 67,562 67,561 67,561 66,489 -5.45%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 61,128 62,201 68,635 67,562 67,561 67,561 66,489 -5.45%
NOSH 107,243 107,243 107,243 107,243 107,241 107,241 107,241 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -21.37% -46.81% 1.22% 0.95% 1.47% 2.53% 1.52% -
ROE -24.11% -35.21% 2.41% 2.07% 3.47% 6.15% 3.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 64.32 43.64 127.11 137.23 149.09 152.74 140.32 -40.57%
EPS -13.74 -20.44 1.55 1.31 2.18 3.88 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.64 0.63 0.63 0.63 0.62 -5.45%
Adjusted Per Share Value based on latest NOSH - 107,243
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 58.52 39.70 115.64 124.85 135.63 138.96 127.66 -40.57%
EPS -12.50 -18.58 1.41 1.19 1.99 3.52 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.5277 0.5823 0.5732 0.5732 0.5732 0.5641 -5.45%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.415 0.38 0.29 0.33 0.305 0.435 0.285 -
P/RPS 0.65 0.87 0.23 0.24 0.20 0.28 0.20 119.56%
P/EPS -3.02 -1.86 18.77 25.25 13.94 11.24 13.32 -
EY -33.12 -53.75 5.33 3.96 7.17 8.90 7.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.45 0.52 0.48 0.69 0.46 36.09%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 23/02/17 22/11/16 25/08/16 19/05/16 29/02/16 -
Price 0.37 0.59 0.375 0.30 0.32 0.42 0.285 -
P/RPS 0.58 1.35 0.30 0.22 0.21 0.27 0.20 103.49%
P/EPS -2.69 -2.89 24.27 22.96 14.63 10.85 13.32 -
EY -37.15 -34.62 4.12 4.36 6.84 9.22 7.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.02 0.59 0.48 0.51 0.67 0.46 25.94%

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