[THETA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -182.68%
YoY- 62.56%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 68,393 41,316 33,316 39,037 37,780 36,886 35,808 53.88%
PBT 646 -9,952 -9,324 -11,003 -4,886 -16,478 -2,644 -
Tax -26 -24 -24 -2,454 84 128 256 -
NP 620 -9,976 -9,348 -13,457 -4,802 -16,350 -2,388 -
-
NP to SH 673 -9,936 -9,308 -13,516 -4,781 -16,326 -2,356 -
-
Tax Rate 4.02% - - - - - - -
Total Cost 67,773 51,292 42,664 52,494 42,582 53,236 38,196 46.51%
-
Net Worth -85,530 0 -83,104 -81,933 -80,957 -78,843 -75,036 9.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth -85,530 0 -83,104 -81,933 -80,957 -78,843 -75,036 9.11%
NOSH 103,061 102,615 102,852 102,828 102,750 102,808 101,551 0.98%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.91% -24.15% -28.06% -34.47% -12.71% -44.33% -6.67% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 66.36 40.26 32.39 37.96 36.77 35.88 35.26 52.37%
EPS 0.65 -9.66 -9.04 -13.15 -4.65 -15.88 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8299 0.00 -0.808 -0.7968 -0.7879 -0.7669 -0.7389 8.04%
Adjusted Per Share Value based on latest NOSH - 102,857
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 57.98 35.02 28.24 33.09 32.03 31.27 30.35 53.90%
EPS 0.57 -8.42 -7.89 -11.46 -4.05 -13.84 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.725 0.00 -0.7045 -0.6945 -0.6863 -0.6684 -0.6361 9.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.16 0.16 0.16 0.02 0.16 0.16 0.60 -
P/RPS 0.24 0.40 0.49 0.05 0.44 0.45 1.70 -72.85%
P/EPS 24.49 -1.65 -1.77 -0.15 -3.44 -1.01 -25.86 -
EY 4.08 -60.52 -56.56 -657.21 -29.08 -99.25 -3.87 -
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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 14/02/07 23/11/06 29/08/06 06/06/06 -
Price 0.16 0.16 0.16 0.02 0.02 0.16 0.44 -
P/RPS 0.24 0.40 0.49 0.05 0.05 0.45 1.25 -66.68%
P/EPS 24.49 -1.65 -1.77 -0.15 -0.43 -1.01 -18.97 -
EY 4.08 -60.52 -56.56 -657.21 -232.67 -99.25 -5.27 -
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