[THETA] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -340.12%
YoY- -1257.96%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 21,235 12,288 22,455 20,776 30,648 32,625 14,680 27.93%
PBT 804 724 -976 -1,540 2,879 7,969 618 19.19%
Tax 0 -36 -4 -5,373 0 -12 -7 -
NP 804 688 -980 -6,913 2,879 7,957 611 20.10%
-
NP to SH 804 688 -980 -6,913 2,879 104,316 608 20.49%
-
Tax Rate 0.00% 4.97% - - 0.00% 0.15% 1.13% -
Total Cost 20,431 11,600 23,435 27,689 27,769 24,668 14,069 28.26%
-
Net Worth 53,811 53,020 52,445 53,346 53,507 28,891 -102,484 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,811 53,020 52,445 53,346 53,507 28,891 -102,484 -
NOSH 63,307 63,119 63,225 63,132 63,135 12,881 103,050 -27.75%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.79% 5.60% -4.36% -33.27% 9.39% 24.39% 4.16% -
ROE 1.49% 1.30% -1.87% -12.96% 5.38% 361.07% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.54 19.47 35.52 32.91 48.54 90.55 14.25 77.03%
EPS 1.27 1.09 -1.55 -10.95 4.56 289.54 0.59 66.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.8295 0.845 0.8475 0.8019 -0.9945 -
Adjusted Per Share Value based on latest NOSH - 63,132
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.00 10.42 19.03 17.61 25.98 27.66 12.44 27.95%
EPS 0.68 0.58 -0.83 -5.86 2.44 88.43 0.52 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4562 0.4494 0.4446 0.4522 0.4536 0.2449 -0.8687 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.85 0.90 1.45 1.47 1.82 1.87 0.16 -
P/RPS 2.53 4.62 4.08 4.47 3.75 2.07 1.12 72.24%
P/EPS 66.93 82.57 -93.55 -13.42 39.91 0.65 27.12 82.72%
EY 1.49 1.21 -1.07 -7.45 2.51 154.83 3.69 -45.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.75 1.74 2.15 2.33 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 30/11/10 27/08/10 14/05/10 25/02/10 22/10/09 -
Price 0.91 0.88 1.04 1.53 1.67 1.66 0.02 -
P/RPS 2.71 4.52 2.93 4.65 3.44 1.83 0.14 622.23%
P/EPS 71.65 80.73 -67.10 -13.97 36.62 0.57 3.39 665.86%
EY 1.40 1.24 -1.49 -7.16 2.73 174.42 29.50 -86.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 1.25 1.81 1.97 2.07 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