[THETA] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -13.49%
YoY- 65.13%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 11,464 16,438 30,637 12,329 8,329 10,702 9,892 10.32%
PBT -3,183 1,741 1,827 -2,645 -2,331 -7,338 4,574 -
Tax -6 108 -8 -6 -6 -2,517 -1 229.83%
NP -3,189 1,849 1,819 -2,651 -2,337 -9,855 4,573 -
-
NP to SH -3,189 1,718 1,839 -2,641 -2,327 -9,930 4,577 -
-
Tax Rate - -6.20% 0.44% - - - 0.02% -
Total Cost 14,653 14,589 28,818 14,980 10,666 20,557 5,319 96.39%
-
Net Worth -91,565 -87,844 -85,261 0 -83,104 -81,956 -81,038 8.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth -91,565 -87,844 -85,261 0 -83,104 -81,956 -81,038 8.47%
NOSH 102,870 102,874 102,737 103,021 102,852 102,857 102,853 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -27.82% 11.25% 5.94% -21.50% -28.06% -92.09% 46.23% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.14 15.98 29.82 11.97 8.10 10.40 9.62 10.26%
EPS -3.10 1.67 1.79 -2.57 -2.26 -9.66 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8901 -0.8539 -0.8299 0.00 -0.808 -0.7968 -0.7879 8.46%
Adjusted Per Share Value based on latest NOSH - 103,021
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.72 13.93 25.97 10.45 7.06 9.07 8.39 10.29%
EPS -2.70 1.46 1.56 -2.24 -1.97 -8.42 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7762 -0.7446 -0.7228 0.00 -0.7045 -0.6947 -0.687 8.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.16 0.16 0.16 0.16 0.02 0.16 -
P/RPS 1.44 1.00 0.54 1.34 1.98 0.19 1.66 -9.03%
P/EPS -5.16 9.58 8.94 -6.24 -7.07 -0.21 3.60 -
EY -19.38 10.44 11.19 -16.02 -14.14 -482.71 27.81 -
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
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 29/11/07 28/08/07 29/05/07 14/02/07 23/11/06 -
Price 0.16 0.16 0.16 0.16 0.16 0.02 0.02 -
P/RPS 1.44 1.00 0.54 1.34 1.98 0.19 0.21 260.51%
P/EPS -5.16 9.58 8.94 -6.24 -7.07 -0.21 0.45 -
EY -19.38 10.44 11.19 -16.02 -14.14 -482.71 222.50 -
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