[THETA] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 87.8%
YoY- 25.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,256 40,549 48,514 69,340 33,422 24,352 21,598 58.68%
PBT -43,929 -21,914 -20,084 -13,460 -109,891 -111,622 -17,938 81.38%
Tax 458 594 20,084 13,460 109,891 111,622 17,938 -91.27%
NP -43,471 -21,320 0 0 0 0 0 -
-
NP to SH -43,471 -21,320 -19,126 -13,484 -110,505 -111,440 -17,862 80.63%
-
Tax Rate - - - - - - - -
Total Cost 86,727 61,869 48,514 69,340 33,422 24,352 21,598 151.99%
-
Net Worth 28,754 46,276 52,197 58,154 60,191 76,194 169,977 -69.31%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 28,754 46,276 52,197 58,154 60,191 76,194 169,977 -69.31%
NOSH 102,695 98,460 98,486 98,567 98,673 97,685 96,032 4.56%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -100.50% -52.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -151.18% -46.07% -36.64% -23.19% -183.59% -146.26% -10.51% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.12 41.18 49.26 70.35 33.87 24.93 22.49 51.76%
EPS -42.33 -21.65 -19.42 -13.68 -111.99 -114.08 -18.60 72.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.47 0.53 0.59 0.61 0.78 1.77 -70.65%
Adjusted Per Share Value based on latest NOSH - 98,567
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.67 34.37 41.12 58.78 28.33 20.64 18.31 58.68%
EPS -36.85 -18.07 -16.21 -11.43 -93.67 -94.47 -15.14 80.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2438 0.3923 0.4425 0.493 0.5102 0.6459 1.4409 -69.30%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.20 4.12 6.60 8.08 11.12 9.44 10.88 -
P/RPS 7.60 10.00 13.40 11.49 32.83 37.87 48.38 -70.78%
P/EPS -7.56 -19.03 -33.99 -59.06 -9.93 -8.27 -58.49 -74.34%
EY -13.23 -5.26 -2.94 -1.69 -10.07 -12.08 -1.71 289.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.43 8.77 12.45 13.69 18.23 12.10 6.15 50.99%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 27/11/01 28/08/01 -
Price 4.00 3.76 5.60 7.24 10.08 10.96 12.40 -
P/RPS 9.50 9.13 11.37 10.29 29.76 43.97 55.13 -68.93%
P/EPS -9.45 -17.36 -28.84 -52.92 -9.00 -9.61 -66.67 -72.71%
EY -10.58 -5.76 -3.47 -1.89 -11.11 -10.41 -1.50 266.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.29 8.00 10.57 12.27 16.52 14.05 7.01 60.56%

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