[THETA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -171.86%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 52,418 34,678 22,346 43,256 30,412 24,257 17,335 108.96%
PBT -10,865 -5,767 -3,620 -43,929 -16,436 -10,042 -3,365 118.29%
Tax 279 280 3 458 446 10,042 3,365 -80.95%
NP -10,586 -5,487 -3,617 -43,471 -15,990 0 0 -
-
NP to SH -10,586 -5,487 -3,617 -43,471 -15,990 -9,563 -3,371 114.29%
-
Tax Rate - - - - - - - -
Total Cost 63,004 40,165 25,963 86,727 46,402 24,257 17,335 136.20%
-
Net Worth 12,333 15,412 16,440 28,754 46,276 52,197 58,154 -64.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 12,333 15,412 16,440 28,754 46,276 52,197 58,154 -64.40%
NOSH 102,776 102,752 102,755 102,695 98,460 98,486 98,567 2.82%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -20.20% -15.82% -16.19% -100.50% -52.58% 0.00% 0.00% -
ROE -85.83% -35.60% -22.00% -151.18% -34.55% -18.32% -5.80% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 51.00 33.75 21.75 42.12 30.89 24.63 17.59 103.19%
EPS -10.30 -5.34 -3.52 -42.33 -16.24 -9.71 -3.42 108.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 0.16 0.28 0.47 0.53 0.59 -65.38%
Adjusted Per Share Value based on latest NOSH - 102,694
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.43 29.40 18.94 36.67 25.78 20.56 14.69 108.99%
EPS -8.97 -4.65 -3.07 -36.85 -13.55 -8.11 -2.86 114.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1307 0.1394 0.2438 0.3923 0.4425 0.493 -64.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 6.08 4.08 3.20 4.12 6.60 8.08 -
P/RPS 11.76 18.02 18.76 7.60 13.34 26.80 45.94 -59.65%
P/EPS -58.25 -113.86 -115.91 -7.56 -25.37 -67.97 -236.26 -60.64%
EY -1.72 -0.88 -0.86 -13.23 -3.94 -1.47 -0.42 155.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 50.00 40.53 25.50 11.43 8.77 12.45 13.69 136.97%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 -
Price 5.52 6.64 4.56 4.00 3.76 5.60 7.24 -
P/RPS 10.82 19.67 20.97 9.50 12.17 22.74 41.17 -58.93%
P/EPS -53.59 -124.34 -129.55 -9.45 -23.15 -57.67 -211.70 -59.94%
EY -1.87 -0.80 -0.77 -10.58 -4.32 -1.73 -0.47 150.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 46.00 44.27 28.50 14.29 8.00 10.57 12.27 141.13%

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