[THETA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 340.2%
YoY- 116.45%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,632 25,097 11,464 67,733 51,295 20,658 8,329 214.31%
PBT -7,957 -5,133 -3,183 2,226 485 -4,976 -2,331 126.20%
Tax -36 -12 -6 88 -20 -12 -6 229.11%
NP -7,993 -5,145 -3,189 2,314 465 -4,988 -2,337 126.49%
-
NP to SH -7,984 -5,139 -3,189 2,223 505 -4,968 -2,327 126.97%
-
Tax Rate - - - -3.95% 4.12% - - -
Total Cost 54,625 30,242 14,653 65,419 50,830 25,646 10,666 196.23%
-
Net Worth -96,270 -93,419 -91,565 -87,880 -85,530 0 -83,104 10.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth -96,270 -93,419 -91,565 -87,880 -85,530 0 -83,104 10.27%
NOSH 102,754 102,760 102,870 102,916 103,061 102,615 102,852 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -17.14% -20.50% -27.82% 3.42% 0.91% -24.15% -28.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.38 24.42 11.14 65.81 49.77 20.13 8.10 214.45%
EPS -7.77 -5.00 -3.10 2.16 0.49 -4.83 -2.26 127.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9369 -0.9091 -0.8901 -0.8539 -0.8299 0.00 -0.808 10.34%
Adjusted Per Share Value based on latest NOSH - 102,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.53 21.27 9.72 57.42 43.48 17.51 7.06 214.32%
EPS -6.77 -4.36 -2.70 1.88 0.43 -4.21 -1.97 127.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8161 -0.7919 -0.7762 -0.745 -0.725 0.00 -0.7045 10.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.35 0.66 1.44 0.24 0.32 0.79 1.98 -68.40%
P/EPS -2.06 -3.20 -5.16 7.41 32.65 -3.30 -7.07 -55.95%
EY -48.56 -31.26 -19.38 13.50 3.06 -30.26 -14.14 127.11%
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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 27/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.35 0.66 1.44 0.24 0.32 0.79 1.98 -68.40%
P/EPS -2.06 -3.20 -5.16 7.41 32.65 -3.30 -7.07 -55.95%
EY -48.56 -31.26 -19.38 13.50 3.06 -30.26 -14.14 127.11%
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