[THETA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -438.63%
YoY- -426.67%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 31,814 22,794 19,392 30,173 25,820 25,264 20,284 34.95%
PBT -11,464 -13,112 -6,920 -106,865 -20,170 -17,428 -8,964 17.80%
Tax -8 -12 -140 -1,766 2 -10 -6,604 -98.85%
NP -11,472 -13,124 -7,060 -108,631 -20,168 -17,438 -15,568 -18.40%
-
NP to SH -11,454 -13,112 -7,060 -108,631 -20,168 -17,438 -15,568 -18.48%
-
Tax Rate - - - - - - - -
Total Cost 43,286 35,918 26,452 138,804 45,988 42,702 35,852 13.37%
-
Net Worth -43,345 -42,131 -40,020 -32,040 123 6,169 9,242 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -43,345 -42,131 -40,020 -32,040 123 6,169 9,242 -
NOSH 102,763 102,758 102,616 102,824 102,828 102,818 102,691 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -36.06% -57.58% -36.41% -360.03% -78.11% -69.02% -76.75% -
ROE 0.00% 0.00% 0.00% 0.00% -16,344.53% -282.67% -168.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.96 22.18 18.90 29.34 25.11 24.57 19.75 34.90%
EPS -11.15 -12.76 -6.88 -105.67 -19.61 -16.96 -15.16 -18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4218 -0.41 -0.39 -0.3116 0.0012 0.06 0.09 -
Adjusted Per Share Value based on latest NOSH - 102,822
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.99 19.34 16.45 25.60 21.90 21.43 17.21 34.94%
EPS -9.72 -11.12 -5.99 -92.16 -17.11 -14.79 -13.21 -18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3677 -0.3574 -0.3395 -0.2718 0.001 0.0523 0.0784 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.56 1.68 1.68 1.60 2.24 4.60 -
P/RPS 1.29 2.52 8.89 5.73 6.37 9.12 23.29 -85.44%
P/EPS -3.59 -4.39 -24.42 -1.59 -8.16 -13.21 -30.34 -75.86%
EY -27.87 -22.79 -4.10 -62.89 -12.26 -7.57 -3.30 314.17%
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 1,333.33 37.33 51.11 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 28/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.32 0.44 0.36 1.56 1.44 1.80 2.64 -
P/RPS 1.03 1.98 1.91 5.32 5.73 7.33 13.37 -81.86%
P/EPS -2.87 -3.45 -5.23 -1.48 -7.34 -10.61 -17.41 -69.90%
EY -34.83 -29.00 -19.11 -67.72 -13.62 -9.42 -5.74 232.31%
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 1,200.00 30.00 29.33 -

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