[THETA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 230.15%
YoY- 116.45%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 62,176 50,194 45,856 67,733 68,393 41,316 33,316 51.40%
PBT -10,609 -10,266 -12,732 2,226 646 -9,952 -9,324 8.96%
Tax -48 -24 -24 88 -26 -24 -24 58.53%
NP -10,657 -10,290 -12,756 2,314 620 -9,976 -9,348 9.10%
-
NP to SH -10,645 -10,278 -12,756 2,223 673 -9,936 -9,308 9.33%
-
Tax Rate - - - -3.95% 4.02% - - -
Total Cost 72,833 60,484 58,612 65,419 67,773 51,292 42,664 42.69%
-
Net Worth -96,270 -93,419 -91,565 -87,880 -85,530 0 -83,104 10.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth -96,270 -93,419 -91,565 -87,880 -85,530 0 -83,104 10.27%
NOSH 102,754 102,760 102,870 102,916 103,061 102,615 102,852 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -17.14% -20.50% -27.82% 3.42% 0.91% -24.15% -28.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.51 48.85 44.58 65.81 66.36 40.26 32.39 51.51%
EPS -10.36 -10.00 -12.40 2.16 0.65 -9.66 -9.04 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9369 -0.9091 -0.8901 -0.8539 -0.8299 0.00 -0.808 10.34%
Adjusted Per Share Value based on latest NOSH - 102,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.71 42.55 38.87 57.42 57.98 35.02 28.24 51.42%
EPS -9.02 -8.71 -10.81 1.88 0.57 -8.42 -7.89 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8161 -0.7919 -0.7762 -0.745 -0.725 0.00 -0.7045 10.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.26 0.33 0.36 0.24 0.24 0.40 0.49 -34.38%
P/EPS -1.54 -1.60 -1.29 7.41 24.49 -1.65 -1.77 -8.83%
EY -64.75 -62.51 -77.50 13.50 4.08 -60.52 -56.56 9.40%
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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 27/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.26 0.33 0.36 0.24 0.24 0.40 0.49 -34.38%
P/EPS -1.54 -1.60 -1.29 7.41 24.49 -1.65 -1.77 -8.83%
EY -64.75 -62.51 -77.50 13.50 4.08 -60.52 -56.56 9.40%
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