[THETA] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 159.94%
YoY- 130.62%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 30,648 32,625 14,680 16,812 11,600 15,527 21,535 26.55%
PBT 2,879 7,969 618 599 -992 -733 -2,825 -
Tax 0 -12 -7 -5 -5 13 -24 -
NP 2,879 7,957 611 594 -997 -720 -2,849 -
-
NP to SH 2,879 104,316 608 597 -996 -717 -2,846 -
-
Tax Rate 0.00% 0.15% 1.13% 0.83% - - - -
Total Cost 27,769 24,668 14,069 16,218 12,597 16,247 24,384 9.06%
-
Net Worth 53,507 28,891 -102,484 -102,982 -103,317 -98,925 -96,260 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 53,507 28,891 -102,484 -102,982 -103,317 -98,925 -96,260 -
NOSH 63,135 12,881 103,050 102,931 102,680 103,100 102,743 -27.74%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.39% 24.39% 4.16% 3.53% -8.59% -4.64% -13.23% -
ROE 5.38% 361.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.54 90.55 14.25 16.33 11.30 15.06 20.96 75.13%
EPS 4.56 289.54 0.59 0.58 -0.97 -0.70 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8475 0.8019 -0.9945 -1.0005 -1.0062 -0.9595 -0.9369 -
Adjusted Per Share Value based on latest NOSH - 102,931
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.98 27.66 12.44 14.25 9.83 13.16 18.26 26.52%
EPS 2.44 88.43 0.52 0.51 -0.84 -0.61 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4536 0.2449 -0.8687 -0.873 -0.8758 -0.8386 -0.816 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.82 1.87 0.16 0.16 0.16 0.16 0.16 -
P/RPS 3.75 2.07 1.12 0.98 1.42 1.06 0.76 190.11%
P/EPS 39.91 0.65 27.12 27.59 -16.49 -23.01 -5.78 -
EY 2.51 154.83 3.69 3.63 -6.06 -4.35 -17.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 25/02/10 22/10/09 20/08/09 28/05/09 27/02/09 24/11/08 -
Price 1.67 1.66 0.02 0.16 0.16 0.16 0.16 -
P/RPS 3.44 1.83 0.14 0.98 1.42 1.06 0.76 173.88%
P/EPS 36.62 0.57 3.39 27.59 -16.49 -23.01 -5.78 -
EY 2.73 174.42 29.50 3.63 -6.06 -4.35 -17.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.07 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