[THETA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -55.36%
YoY- -1680.99%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 28,412 11,600 62,159 46,632 25,097 11,464 67,733 -43.99%
PBT -392 -992 -8,690 -7,957 -5,133 -3,183 2,226 -
Tax -10 -5 -24 -36 -12 -6 88 -
NP -402 -997 -8,714 -7,993 -5,145 -3,189 2,314 -
-
NP to SH -396 -996 -8,701 -7,984 -5,139 -3,189 2,223 -
-
Tax Rate - - - - - - -3.95% -
Total Cost 28,814 12,597 70,873 54,625 30,242 14,653 65,419 -42.13%
-
Net Worth -101,589 -103,317 -98,639 -96,270 -93,419 -91,565 -87,880 10.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth -101,589 -103,317 -98,639 -96,270 -93,419 -91,565 -87,880 10.15%
NOSH 101,538 102,680 102,803 102,754 102,760 102,870 102,916 -0.89%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.41% -8.59% -14.02% -17.14% -20.50% -27.82% 3.42% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.98 11.30 60.46 45.38 24.42 11.14 65.81 -43.48%
EPS -0.39 -0.97 -8.46 -7.77 -5.00 -3.10 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0005 -1.0062 -0.9595 -0.9369 -0.9091 -0.8901 -0.8539 11.15%
Adjusted Per Share Value based on latest NOSH - 102,743
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.10 9.84 52.73 39.56 21.29 9.73 57.46 -43.99%
EPS -0.34 -0.84 -7.38 -6.77 -4.36 -2.71 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8618 -0.8765 -0.8368 -0.8167 -0.7925 -0.7768 -0.7455 10.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.57 1.42 0.26 0.35 0.66 1.44 0.24 78.10%
P/EPS -41.03 -16.49 -1.89 -2.06 -3.20 -5.16 7.41 -
EY -2.44 -6.06 -52.90 -48.56 -31.26 -19.38 13.50 -
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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 27/02/09 24/11/08 28/08/08 27/05/08 29/02/08 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.57 1.42 0.26 0.35 0.66 1.44 0.24 78.10%
P/EPS -41.03 -16.49 -1.89 -2.06 -3.20 -5.16 7.41 -
EY -2.44 -6.06 -52.90 -48.56 -31.26 -19.38 13.50 -
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