[THETA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 54.21%
YoY- 68.77%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 75,717 57,456 56,824 46,400 62,159 62,176 50,194 31.43%
PBT 8,195 301 -784 -3,968 -8,690 -10,609 -10,266 -
Tax -29 -21 -20 -20 -24 -48 -24 13.40%
NP 8,166 280 -804 -3,988 -8,714 -10,657 -10,290 -
-
NP to SH 104,528 284 -792 -3,984 -8,701 -10,645 -10,278 -
-
Tax Rate 0.35% 6.98% - - - - - -
Total Cost 67,551 57,176 57,628 50,388 70,873 72,833 60,484 7.62%
-
Net Worth 28,891 -100,870 -101,589 -103,317 -98,639 -96,270 -93,419 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 28,891 -100,870 -101,589 -103,317 -98,639 -96,270 -93,419 -
NOSH 12,881 101,428 101,538 102,680 102,803 102,754 102,760 -74.85%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.78% 0.49% -1.41% -8.59% -14.02% -17.14% -20.50% -
ROE 361.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 210.16 56.65 55.96 45.19 60.46 60.51 48.85 163.81%
EPS 290.13 0.28 -0.78 -3.88 -8.46 -10.36 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8019 -0.9945 -1.0005 -1.0062 -0.9595 -0.9369 -0.9091 -
Adjusted Per Share Value based on latest NOSH - 102,680
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.18 48.70 48.17 39.33 52.69 52.71 42.55 31.42%
EPS 88.61 0.24 -0.67 -3.38 -7.38 -9.02 -8.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 -0.8551 -0.8612 -0.8758 -0.8362 -0.8161 -0.7919 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.89 0.28 0.29 0.35 0.26 0.26 0.33 93.40%
P/EPS 0.64 57.14 -20.51 -4.12 -1.89 -1.54 -1.60 -
EY 155.15 1.75 -4.88 -24.25 -52.90 -64.75 -62.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 22/10/09 20/08/09 28/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.66 0.02 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.79 0.04 0.29 0.35 0.26 0.26 0.33 78.66%
P/EPS 0.57 7.14 -20.51 -4.12 -1.89 -1.54 -1.60 -
EY 174.78 14.00 -4.88 -24.25 -52.90 -64.75 -62.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 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