[THETA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 96.95%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,256 30,412 24,257 17,335 33,422 18,264 10,799 151.58%
PBT -43,929 -16,436 -10,042 -3,365 -109,891 -83,717 -8,969 187.57%
Tax 458 446 10,042 3,365 109,891 83,717 8,969 -86.16%
NP -43,471 -15,990 0 0 0 0 0 -
-
NP to SH -43,471 -15,990 -9,563 -3,371 -110,505 -83,580 -8,931 186.38%
-
Tax Rate - - - - - - - -
Total Cost 86,727 46,402 24,257 17,335 33,422 18,264 10,799 299.51%
-
Net Worth 28,754 46,276 52,197 58,154 60,191 76,194 169,977 -69.31%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 28,754 46,276 52,197 58,154 60,191 76,194 169,977 -69.31%
NOSH 102,695 98,460 98,486 98,567 98,673 97,685 96,032 4.56%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -100.50% -52.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -151.18% -34.55% -18.32% -5.80% -183.59% -109.69% -5.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.12 30.89 24.63 17.59 33.87 18.70 11.25 140.53%
EPS -42.33 -16.24 -9.71 -3.42 -111.99 -85.56 -9.30 173.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.47 0.53 0.59 0.61 0.78 1.77 -70.65%
Adjusted Per Share Value based on latest NOSH - 98,567
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.67 25.78 20.56 14.69 28.33 15.48 9.15 151.66%
EPS -36.85 -13.55 -8.11 -2.86 -93.67 -70.85 -7.57 186.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2438 0.3923 0.4425 0.493 0.5102 0.6459 1.4409 -69.30%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.20 4.12 6.60 8.08 11.12 9.44 10.88 -
P/RPS 7.60 13.34 26.80 45.94 32.83 50.49 96.75 -81.57%
P/EPS -7.56 -25.37 -67.97 -236.26 -9.93 -11.03 -116.99 -83.81%
EY -13.23 -3.94 -1.47 -0.42 -10.07 -9.06 -0.85 520.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.43 8.77 12.45 13.69 18.23 12.10 6.15 50.99%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 27/11/01 28/08/01 -
Price 4.00 3.76 5.60 7.24 10.08 10.96 12.40 -
P/RPS 9.50 12.17 22.74 41.17 29.76 58.62 110.27 -80.40%
P/EPS -9.45 -23.15 -57.67 -211.70 -9.00 -12.81 -133.33 -82.79%
EY -10.58 -4.32 -1.73 -0.47 -11.11 -7.81 -0.75 481.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.29 8.00 10.57 12.27 16.52 14.05 7.01 60.56%

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