[THETA] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -172.67%
YoY- 20.66%
Quarter Report
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 7,561 5,071 9,282 17,740 12,332 22,346 12,844 -29.78%
PBT -4,820 -2,241 -9,108 -5,098 -2,147 -3,620 -27,493 -68.70%
Tax -7 -1,651 -932 -1 277 3 12 -
NP -4,827 -3,892 -10,040 -5,099 -1,870 -3,617 -27,481 -68.66%
-
NP to SH -4,827 -3,892 -10,040 -5,099 -1,870 -3,617 -27,481 -68.66%
-
Tax Rate - - - - - - - -
Total Cost 12,388 8,963 19,322 22,839 14,202 25,963 40,325 -54.50%
-
Net Worth 6,175 9,242 12,384 12,336 15,412 16,440 18,484 -51.88%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 6,175 9,242 12,384 12,336 15,412 16,440 18,484 -51.88%
NOSH 102,921 102,691 102,780 102,802 102,747 102,755 102,694 0.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -63.84% -76.75% -108.17% -28.74% -15.16% -16.19% -213.96% -
ROE -78.17% -42.11% -81.07% -41.33% -12.13% -22.00% -148.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.35 4.94 9.03 17.26 12.00 21.75 12.51 -29.87%
EPS -4.69 -3.79 -9.77 -4.96 -1.82 -3.52 -26.76 -68.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.1205 0.12 0.15 0.16 0.18 -51.95%
Adjusted Per Share Value based on latest NOSH - 102,802
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.41 4.30 7.87 15.05 10.46 18.96 10.90 -29.83%
EPS -4.09 -3.30 -8.52 -4.33 -1.59 -3.07 -23.31 -68.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0784 0.1051 0.1047 0.1307 0.1395 0.1568 -51.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.24 4.60 5.40 6.00 6.08 4.08 3.20 -
P/RPS 30.49 93.15 59.79 34.77 50.66 18.76 25.59 12.40%
P/EPS -47.76 -121.37 -55.28 -120.97 -334.07 -115.91 -11.96 151.91%
EY -2.09 -0.82 -1.81 -0.83 -0.30 -0.86 -8.36 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 37.33 51.11 44.81 50.00 40.53 25.50 17.78 64.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 20/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.80 2.64 5.24 5.52 6.64 4.56 4.00 -
P/RPS 24.50 53.46 58.02 31.99 55.32 20.97 31.98 -16.28%
P/EPS -38.38 -69.66 -53.64 -111.29 -364.84 -129.55 -14.95 87.59%
EY -2.61 -1.44 -1.86 -0.90 -0.27 -0.77 -6.69 -46.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.00 29.33 43.49 46.00 44.27 28.50 22.22 22.17%

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