[THETA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 24.52%
YoY- -7.6%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 30,173 25,820 25,264 20,284 61,700 69,890 69,356 -42.44%
PBT -106,865 -20,170 -17,428 -8,964 -19,973 -14,486 -11,534 338.16%
Tax -1,766 2 -10 -6,604 -653 372 560 -
NP -108,631 -20,168 -17,438 -15,568 -20,626 -14,114 -10,974 357.83%
-
NP to SH -108,631 -20,168 -17,438 -15,568 -20,626 -14,114 -10,974 357.83%
-
Tax Rate - - - - - - - -
Total Cost 138,804 45,988 42,702 35,852 82,326 84,005 80,330 43.75%
-
Net Worth -32,040 123 6,169 9,242 12,378 12,333 15,412 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth -32,040 123 6,169 9,242 12,378 12,333 15,412 -
NOSH 102,824 102,828 102,818 102,691 102,727 102,776 102,752 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -360.03% -78.11% -69.02% -76.75% -33.43% -20.20% -15.82% -
ROE 0.00% -16,344.53% -282.67% -168.44% -166.63% -114.44% -71.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 29.34 25.11 24.57 19.75 60.06 68.00 67.50 -42.47%
EPS -105.67 -19.61 -16.96 -15.16 -20.07 -13.73 -10.68 357.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3116 0.0012 0.06 0.09 0.1205 0.12 0.15 -
Adjusted Per Share Value based on latest NOSH - 102,691
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.60 21.90 21.43 17.21 52.34 59.29 58.84 -42.43%
EPS -92.16 -17.11 -14.79 -13.21 -17.50 -11.97 -9.31 357.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2718 0.001 0.0523 0.0784 0.105 0.1046 0.1308 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.68 1.60 2.24 4.60 5.40 6.00 6.08 -
P/RPS 5.73 6.37 9.12 23.29 8.99 8.82 9.01 -25.94%
P/EPS -1.59 -8.16 -13.21 -30.34 -26.89 -43.69 -56.93 -90.69%
EY -62.89 -12.26 -7.57 -3.30 -3.72 -2.29 -1.76 973.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1,333.33 37.33 51.11 44.81 50.00 40.53 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 31/05/04 27/02/04 20/11/03 29/08/03 -
Price 1.56 1.44 1.80 2.64 5.24 5.52 6.64 -
P/RPS 5.32 5.73 7.33 13.37 8.72 8.12 9.84 -33.51%
P/EPS -1.48 -7.34 -10.61 -17.41 -26.10 -40.19 -62.17 -91.63%
EY -67.72 -13.62 -9.42 -5.74 -3.83 -2.49 -1.61 1095.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1,200.00 30.00 29.33 43.49 46.00 44.27 -

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