[THETA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -320.18%
YoY- 66.77%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,335 18,443 8,952 39,981 23,861 11,397 4,848 224.12%
PBT -3,665 -8,239 -661 -33,955 -8,598 -6,556 -1,730 64.87%
Tax 63 64 64 -2,278 -6 -6 -35 -
NP -3,602 -8,175 -597 -36,233 -8,604 -6,562 -1,765 60.82%
-
NP to SH -3,586 -8,163 -589 -36,098 -8,591 -6,556 -1,765 60.34%
-
Tax Rate - - - - - - - -
Total Cost 31,937 26,618 9,549 76,214 32,465 17,959 6,613 185.43%
-
Net Worth -80,957 -78,843 -75,036 -75,952 -43,345 -42,131 -40,020 59.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth -80,957 -78,843 -75,036 -75,952 -43,345 -42,131 -40,020 59.88%
NOSH 102,750 102,808 101,551 102,805 102,763 102,758 102,616 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -12.71% -44.33% -6.67% -90.63% -36.06% -57.58% -36.41% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.58 17.94 8.82 38.89 23.22 11.09 4.72 224.06%
EPS -3.49 -7.94 -0.58 -35.11 -8.36 -6.38 -1.72 60.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7879 -0.7669 -0.7389 -0.7388 -0.4218 -0.41 -0.39 59.74%
Adjusted Per Share Value based on latest NOSH - 102,817
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.04 15.65 7.59 33.92 20.24 9.67 4.11 224.28%
EPS -3.04 -6.93 -0.50 -30.62 -7.29 -5.56 -1.50 60.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6868 -0.6689 -0.6366 -0.6443 -0.3677 -0.3574 -0.3395 59.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.16 0.16 0.60 0.32 0.40 0.56 1.68 -
P/RPS 0.58 0.89 6.81 0.82 1.72 5.05 35.56 -93.55%
P/EPS -4.58 -2.02 -103.45 -0.91 -4.78 -8.78 -97.67 -86.97%
EY -21.81 -49.63 -0.97 -109.73 -20.90 -11.39 -1.02 668.94%
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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 06/06/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 0.02 0.16 0.44 0.40 0.32 0.44 0.36 -
P/RPS 0.07 0.89 4.99 1.03 1.38 3.97 7.62 -95.60%
P/EPS -0.57 -2.02 -75.86 -1.14 -3.83 -6.90 -20.93 -90.92%
EY -174.50 -49.63 -1.32 -87.78 -26.13 -14.50 -4.78 998.06%
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