[THETA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -92.93%
YoY- 33.8%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 12,632 5,071 61,700 52,418 34,678 22,346 43,256 -56.01%
PBT -8,714 -2,241 -19,973 -10,865 -5,767 -3,620 -43,929 -66.02%
Tax -5 -1,651 -653 279 280 3 458 -
NP -8,719 -3,892 -20,626 -10,586 -5,487 -3,617 -43,471 -65.76%
-
NP to SH -8,719 -3,892 -20,626 -10,586 -5,487 -3,617 -43,471 -65.76%
-
Tax Rate - - - - - - - -
Total Cost 21,351 8,963 82,326 63,004 40,165 25,963 86,727 -60.75%
-
Net Worth 6,169 9,242 12,378 12,333 15,412 16,440 28,754 -64.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 6,169 9,242 12,378 12,333 15,412 16,440 28,754 -64.19%
NOSH 102,818 102,691 102,727 102,776 102,752 102,755 102,695 0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -69.02% -76.75% -33.43% -20.20% -15.82% -16.19% -100.50% -
ROE -141.33% -42.11% -166.63% -85.83% -35.60% -22.00% -151.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.29 4.94 60.06 51.00 33.75 21.75 42.12 -56.04%
EPS -8.48 -3.79 -20.07 -10.30 -5.34 -3.52 -42.33 -65.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.1205 0.12 0.15 0.16 0.28 -64.22%
Adjusted Per Share Value based on latest NOSH - 102,802
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.72 4.30 52.34 44.47 29.42 18.96 36.70 -56.00%
EPS -7.40 -3.30 -17.50 -8.98 -4.65 -3.07 -36.88 -65.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0784 0.105 0.1046 0.1308 0.1395 0.2439 -64.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.24 4.60 5.40 6.00 6.08 4.08 3.20 -
P/RPS 18.23 93.15 8.99 11.76 18.02 18.76 7.60 79.28%
P/EPS -26.42 -121.37 -26.89 -58.25 -113.86 -115.91 -7.56 130.46%
EY -3.79 -0.82 -3.72 -1.72 -0.88 -0.86 -13.23 -56.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 37.33 51.11 44.81 50.00 40.53 25.50 11.43 120.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 20/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.80 2.64 5.24 5.52 6.64 4.56 4.00 -
P/RPS 14.65 53.46 8.72 10.82 19.67 20.97 9.50 33.51%
P/EPS -21.23 -69.66 -26.10 -53.59 -124.34 -129.55 -9.45 71.61%
EY -4.71 -1.44 -3.83 -1.87 -0.80 -0.77 -10.58 -41.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.00 29.33 43.49 46.00 44.27 28.50 14.29 64.02%

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