[THETA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
06-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 93.47%
YoY- 66.63%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,037 37,780 36,886 35,808 39,981 31,814 22,794 43.00%
PBT -11,003 -4,886 -16,478 -2,644 -33,955 -11,464 -13,112 -11.00%
Tax -2,454 84 128 256 -2,278 -8 -12 3337.58%
NP -13,457 -4,802 -16,350 -2,388 -36,233 -11,472 -13,124 1.67%
-
NP to SH -13,516 -4,781 -16,326 -2,356 -36,098 -11,454 -13,112 2.03%
-
Tax Rate - - - - - - - -
Total Cost 52,494 42,582 53,236 38,196 76,214 43,286 35,918 28.69%
-
Net Worth -81,933 -80,957 -78,843 -75,036 -75,952 -43,345 -42,131 55.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -81,933 -80,957 -78,843 -75,036 -75,952 -43,345 -42,131 55.61%
NOSH 102,828 102,750 102,808 101,551 102,805 102,763 102,758 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -34.47% -12.71% -44.33% -6.67% -90.63% -36.06% -57.58% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.96 36.77 35.88 35.26 38.89 30.96 22.18 42.93%
EPS -13.15 -4.65 -15.88 -2.32 -35.11 -11.15 -12.76 2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7968 -0.7879 -0.7669 -0.7389 -0.7388 -0.4218 -0.41 55.54%
Adjusted Per Share Value based on latest NOSH - 101,551
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.12 32.05 31.29 30.38 33.92 26.99 19.34 42.99%
EPS -11.47 -4.06 -13.85 -2.00 -30.62 -9.72 -11.12 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6951 -0.6868 -0.6689 -0.6366 -0.6443 -0.3677 -0.3574 55.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.02 0.16 0.16 0.60 0.32 0.40 0.56 -
P/RPS 0.05 0.44 0.45 1.70 0.82 1.29 2.52 -92.61%
P/EPS -0.15 -3.44 -1.01 -25.86 -0.91 -3.59 -4.39 -89.40%
EY -657.21 -29.08 -99.25 -3.87 -109.73 -27.87 -22.79 834.64%
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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 23/11/06 29/08/06 06/06/06 28/02/06 29/11/05 30/08/05 -
Price 0.02 0.02 0.16 0.44 0.40 0.32 0.44 -
P/RPS 0.05 0.05 0.45 1.25 1.03 1.03 1.98 -91.33%
P/EPS -0.15 -0.43 -1.01 -18.97 -1.14 -2.87 -3.45 -87.56%
EY -657.21 -232.67 -99.25 -5.27 -87.78 -34.83 -29.00 696.28%
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