[THETA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -103.9%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 69,890 69,356 89,384 43,256 40,549 48,514 69,340 0.52%
PBT -14,486 -11,534 -14,480 -43,929 -21,914 -20,084 -13,460 5.01%
Tax 372 560 12 458 594 20,084 13,460 -90.83%
NP -14,114 -10,974 -14,468 -43,471 -21,320 0 0 -
-
NP to SH -14,114 -10,974 -14,468 -43,471 -21,320 -19,126 -13,484 3.08%
-
Tax Rate - - - - - - - -
Total Cost 84,005 80,330 103,852 86,727 61,869 48,514 69,340 13.63%
-
Net Worth 12,333 15,412 16,440 28,754 46,276 52,197 58,154 -64.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 12,333 15,412 16,440 28,754 46,276 52,197 58,154 -64.40%
NOSH 102,776 102,752 102,755 102,695 98,460 98,486 98,567 2.82%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -20.20% -15.82% -16.19% -100.50% -52.58% 0.00% 0.00% -
ROE -114.44% -71.20% -88.00% -151.18% -46.07% -36.64% -23.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 68.00 67.50 86.99 42.12 41.18 49.26 70.35 -2.23%
EPS -13.73 -10.68 -14.08 -42.33 -21.65 -19.42 -13.68 0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 0.16 0.28 0.47 0.53 0.59 -65.38%
Adjusted Per Share Value based on latest NOSH - 102,694
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 59.29 58.84 75.83 36.70 34.40 41.16 58.82 0.53%
EPS -11.97 -9.31 -12.27 -36.88 -18.09 -16.23 -11.44 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.1308 0.1395 0.2439 0.3926 0.4428 0.4934 -64.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 6.08 4.08 3.20 4.12 6.60 8.08 -
P/RPS 8.82 9.01 4.69 7.60 10.00 13.40 11.49 -16.15%
P/EPS -43.69 -56.93 -28.98 -7.56 -19.03 -33.99 -59.06 -18.19%
EY -2.29 -1.76 -3.45 -13.23 -5.26 -2.94 -1.69 22.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 50.00 40.53 25.50 11.43 8.77 12.45 13.69 136.97%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 -
Price 5.52 6.64 4.56 4.00 3.76 5.60 7.24 -
P/RPS 8.12 9.84 5.24 9.50 9.13 11.37 10.29 -14.59%
P/EPS -40.19 -62.17 -32.39 -9.45 -17.36 -28.84 -52.92 -16.74%
EY -2.49 -1.61 -3.09 -10.58 -5.76 -3.47 -1.89 20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 46.00 44.27 28.50 14.29 8.00 10.57 12.27 141.13%

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