[THETA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 8.69%
YoY- -195.77%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 69,368 72,792 77,480 58,459 56,592 60,748 84,940 -12.59%
PBT -11,346 -8,284 -5,968 -12,732 -13,977 -16,124 3,216 -
Tax -61 -4 -8 -63 -34 0 0 -
NP -11,408 -8,288 -5,976 -12,795 -14,012 -16,124 3,216 -
-
NP to SH -11,408 -8,288 -5,976 -12,795 -14,012 -16,124 3,216 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 80,776 81,080 83,456 71,254 70,604 76,872 81,724 -0.77%
-
Net Worth 77,213 82,575 84,720 68,559 70,288 55,112 53,811 27.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 77,213 82,575 84,720 68,559 70,288 55,112 53,811 27.13%
NOSH 107,241 107,241 107,241 85,699 85,717 70,657 63,307 41.96%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -16.45% -11.39% -7.71% -21.89% -24.76% -26.54% 3.79% -
ROE -14.77% -10.04% -7.05% -18.66% -19.93% -29.26% 5.98% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 64.68 67.88 72.25 68.21 66.02 85.98 134.17 -38.43%
EPS -10.64 -7.72 -5.56 -14.93 -16.35 -22.82 5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.77 0.79 0.80 0.82 0.78 0.85 -10.44%
Adjusted Per Share Value based on latest NOSH - 85,617
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.85 61.75 65.73 49.59 48.01 51.54 72.06 -12.59%
EPS -9.68 -7.03 -5.07 -10.85 -11.89 -13.68 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.7005 0.7187 0.5816 0.5963 0.4675 0.4565 27.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.38 0.45 0.51 0.49 0.82 0.85 -
P/RPS 0.53 0.56 0.62 0.75 0.74 0.95 0.63 -10.85%
P/EPS -3.20 -4.92 -8.08 -3.42 -3.00 -3.59 16.73 -
EY -31.29 -20.34 -12.38 -29.27 -33.36 -27.83 5.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.57 0.64 0.60 1.05 1.00 -39.46%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 09/05/12 22/02/12 25/11/11 16/08/11 26/05/11 -
Price 0.30 0.38 0.44 0.54 0.55 0.60 0.91 -
P/RPS 0.46 0.56 0.61 0.79 0.83 0.70 0.68 -22.88%
P/EPS -2.82 -4.92 -7.90 -3.62 -3.36 -2.63 17.91 -
EY -35.46 -20.34 -12.66 -27.65 -29.72 -38.03 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.56 0.68 0.67 0.77 1.07 -46.29%

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