[THETA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 51.2%
YoY- 39.58%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 12,923 21,488 41,001 19,390 13,024 23,266 15,630 -11.91%
PBT -2,828 -517 775 -1,601 -3,281 1,604 -4,368 -25.18%
Tax 0 -5 -3,388 0 0 -20 -44 -
NP -2,828 -522 -2,613 -1,601 -3,281 1,584 -4,412 -25.67%
-
NP to SH -2,828 -522 -2,613 -1,601 -3,281 1,584 -4,412 -25.67%
-
Tax Rate - - 437.16% - - 1.25% - -
Total Cost 15,751 22,010 43,614 20,991 16,305 21,682 20,042 -14.85%
-
Net Worth 68,634 70,779 71,750 73,996 76,141 79,358 77,213 -7.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 68,634 70,779 71,750 73,996 76,141 79,358 77,213 -7.55%
NOSH 107,241 107,241 107,090 107,241 107,241 107,241 107,241 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -21.88% -2.43% -6.37% -8.26% -25.19% 6.81% -28.23% -
ROE -4.12% -0.74% -3.64% -2.16% -4.31% 2.00% -5.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.05 20.04 38.29 18.08 12.14 21.70 14.57 -11.90%
EPS -2.64 -0.49 -2.44 -1.49 -3.06 1.48 -4.11 -25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.66 0.67 0.69 0.71 0.74 0.72 -7.55%
Adjusted Per Share Value based on latest NOSH - 107,241
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.96 18.23 34.78 16.45 11.05 19.74 13.26 -11.93%
EPS -2.40 -0.44 -2.22 -1.36 -2.78 1.34 -3.74 -25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5823 0.6005 0.6087 0.6277 0.6459 0.6732 0.655 -7.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.335 0.39 0.40 0.35 0.31 0.30 0.34 -
P/RPS 2.78 1.95 1.04 1.94 2.55 1.38 2.33 12.50%
P/EPS -12.70 -80.12 -16.39 -23.44 -10.13 20.31 -8.26 33.24%
EY -7.87 -1.25 -6.10 -4.27 -9.87 4.92 -12.10 -24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.60 0.51 0.44 0.41 0.47 6.97%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 28/02/14 15/11/13 27/08/13 15/05/13 26/02/13 30/11/12 -
Price 0.425 0.37 0.40 0.39 0.365 0.23 0.30 -
P/RPS 3.53 1.85 1.04 2.16 3.01 1.06 2.06 43.24%
P/EPS -16.12 -76.01 -16.39 -26.12 -11.93 15.57 -7.29 69.81%
EY -6.20 -1.32 -6.10 -3.83 -8.38 6.42 -13.71 -41.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.60 0.57 0.51 0.31 0.42 35.20%

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