[THETA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48974.18%
YoY- 1301.33%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 73,879 51,424 30,648 75,717 43,092 28,412 11,600 243.20%
PBT 363 1,339 2,879 8,195 226 -392 -992 -
Tax -5,377 -5,373 0 -29 -16 -10 -5 10352.07%
NP -5,014 -4,034 2,879 8,166 210 -402 -997 193.24%
-
NP to SH -5,014 -4,034 2,879 104,528 213 -396 -996 193.44%
-
Tax Rate 1,481.27% 401.27% 0.00% 0.35% 7.08% - - -
Total Cost 78,893 55,458 27,769 67,551 42,882 28,814 12,597 239.38%
-
Net Worth 52,381 53,344 53,507 28,891 -100,870 -101,589 -103,317 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 52,381 53,344 53,507 28,891 -100,870 -101,589 -103,317 -
NOSH 63,148 63,129 63,135 12,881 101,428 101,538 102,680 -27.66%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -6.79% -7.84% 9.39% 10.78% 0.49% -1.41% -8.59% -
ROE -9.57% -7.56% 5.38% 361.80% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 116.99 81.46 48.54 210.16 42.49 27.98 11.30 374.34%
EPS -7.94 -6.39 4.56 290.13 0.21 -0.39 -0.97 305.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8295 0.845 0.8475 0.8019 -0.9945 -1.0005 -1.0062 -
Adjusted Per Share Value based on latest NOSH - 12,881
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.67 43.63 26.00 64.23 36.56 24.10 9.84 243.20%
EPS -4.25 -3.42 2.44 88.68 0.18 -0.34 -0.84 194.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4444 0.4525 0.4539 0.2451 -0.8557 -0.8618 -0.8765 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.45 1.47 1.82 1.87 0.16 0.16 0.16 -
P/RPS 1.24 1.80 3.75 0.89 0.38 0.57 1.42 -8.63%
P/EPS -18.26 -23.00 39.91 0.64 76.19 -41.03 -16.49 7.02%
EY -5.48 -4.35 2.51 155.15 1.31 -2.44 -6.06 -6.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.74 2.15 2.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 14/05/10 25/02/10 22/10/09 20/08/09 28/05/09 -
Price 1.04 1.53 1.67 1.66 0.02 0.16 0.16 -
P/RPS 0.89 1.88 3.44 0.79 0.05 0.57 1.42 -26.74%
P/EPS -13.10 -23.94 36.62 0.57 9.52 -41.03 -16.49 -14.21%
EY -7.63 -4.18 2.73 174.78 10.50 -2.44 -6.06 16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.81 1.97 2.07 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