[THETA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -183.68%
YoY- -7.08%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 22,346 43,256 30,412 24,257 17,335 33,422 18,264 14.40%
PBT -3,620 -43,929 -16,436 -10,042 -3,365 -109,891 -83,717 -87.70%
Tax 3 458 446 10,042 3,365 109,891 83,717 -99.89%
NP -3,617 -43,471 -15,990 0 0 0 0 -
-
NP to SH -3,617 -43,471 -15,990 -9,563 -3,371 -110,505 -83,580 -87.69%
-
Tax Rate - - - - - - - -
Total Cost 25,963 86,727 46,402 24,257 17,335 33,422 18,264 26.45%
-
Net Worth 16,440 28,754 46,276 52,197 58,154 60,191 76,194 -64.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 16,440 28,754 46,276 52,197 58,154 60,191 76,194 -64.05%
NOSH 102,755 102,695 98,460 98,486 98,567 98,673 97,685 3.43%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -16.19% -100.50% -52.58% 0.00% 0.00% 0.00% 0.00% -
ROE -22.00% -151.18% -34.55% -18.32% -5.80% -183.59% -109.69% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.75 42.12 30.89 24.63 17.59 33.87 18.70 10.60%
EPS -3.52 -42.33 -16.24 -9.71 -3.42 -111.99 -85.56 -88.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.28 0.47 0.53 0.59 0.61 0.78 -65.25%
Adjusted Per Share Value based on latest NOSH - 98,441
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.94 36.67 25.78 20.56 14.69 28.33 15.48 14.40%
EPS -3.07 -36.85 -13.55 -8.11 -2.86 -93.67 -70.85 -87.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.2438 0.3923 0.4425 0.493 0.5102 0.6459 -64.05%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.08 3.20 4.12 6.60 8.08 11.12 9.44 -
P/RPS 18.76 7.60 13.34 26.80 45.94 32.83 50.49 -48.34%
P/EPS -115.91 -7.56 -25.37 -67.97 -236.26 -9.93 -11.03 380.45%
EY -0.86 -13.23 -3.94 -1.47 -0.42 -10.07 -9.06 -79.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.50 11.43 8.77 12.45 13.69 18.23 12.10 64.44%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 27/11/01 -
Price 4.56 4.00 3.76 5.60 7.24 10.08 10.96 -
P/RPS 20.97 9.50 12.17 22.74 41.17 29.76 58.62 -49.63%
P/EPS -129.55 -9.45 -23.15 -57.67 -211.70 -9.00 -12.81 368.31%
EY -0.77 -10.58 -4.32 -1.73 -0.47 -11.11 -7.81 -78.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.50 14.29 8.00 10.57 12.27 16.52 14.05 60.31%

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