[THETA] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 160.43%
YoY- 324.91%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 12,329 8,329 10,702 9,892 9,491 8,952 16,120 -16.40%
PBT -2,645 -2,331 -7,338 4,574 -7,578 -661 -25,357 -77.93%
Tax -6 -6 -2,517 -1 0 64 -2,272 -98.11%
NP -2,651 -2,337 -9,855 4,573 -7,578 -597 -27,629 -79.13%
-
NP to SH -2,641 -2,327 -9,930 4,577 -7,574 -589 -27,507 -79.12%
-
Tax Rate - - - 0.02% - - - -
Total Cost 14,980 10,666 20,557 5,319 17,069 9,549 43,749 -51.15%
-
Net Worth 0 -83,104 -81,956 -81,038 -78,919 -75,036 -75,961 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 -83,104 -81,956 -81,038 -78,919 -75,036 -75,961 -
NOSH 103,021 102,852 102,857 102,853 102,907 101,551 102,817 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -21.50% -28.06% -92.09% 46.23% -79.84% -6.67% -171.40% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.97 8.10 10.40 9.62 9.22 8.82 15.68 -16.51%
EPS -2.57 -2.26 -9.66 4.45 -7.36 -0.58 -26.75 -79.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.808 -0.7968 -0.7879 -0.7669 -0.7389 -0.7388 -
Adjusted Per Share Value based on latest NOSH - 102,853
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.45 7.06 9.07 8.39 8.05 7.59 13.66 -16.39%
EPS -2.24 -1.97 -8.42 3.88 -6.42 -0.50 -23.32 -79.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.7045 -0.6947 -0.687 -0.669 -0.6361 -0.6439 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.16 0.16 0.02 0.16 0.16 0.60 0.32 -
P/RPS 1.34 1.98 0.19 1.66 1.73 6.81 2.04 -24.49%
P/EPS -6.24 -7.07 -0.21 3.60 -2.17 -103.45 -1.20 201.05%
EY -16.02 -14.14 -482.71 27.81 -46.00 -0.97 -83.60 -66.86%
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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 14/02/07 23/11/06 29/08/06 06/06/06 28/02/06 -
Price 0.16 0.16 0.02 0.02 0.16 0.44 0.40 -
P/RPS 1.34 1.98 0.19 0.21 1.73 4.99 2.55 -34.95%
P/EPS -6.24 -7.07 -0.21 0.45 -2.17 -75.86 -1.50 159.33%
EY -16.02 -14.14 -482.71 222.50 -46.00 -1.32 -66.88 -61.53%
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