[THETA] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -45.95%
YoY- -254.76%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 16,812 11,600 15,527 21,535 13,633 11,464 16,438 1.51%
PBT 599 -992 -733 -2,825 -1,950 -3,183 1,741 -50.93%
Tax -5 -5 13 -24 -6 -6 108 -
NP 594 -997 -720 -2,849 -1,956 -3,189 1,849 -53.12%
-
NP to SH 597 -996 -717 -2,846 -1,950 -3,189 1,718 -50.60%
-
Tax Rate 0.83% - - - - - -6.20% -
Total Cost 16,218 12,597 16,247 24,384 15,589 14,653 14,589 7.31%
-
Net Worth -102,982 -103,317 -98,925 -96,260 -93,302 -91,565 -87,844 11.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth -102,982 -103,317 -98,925 -96,260 -93,302 -91,565 -87,844 11.19%
NOSH 102,931 102,680 103,100 102,743 102,631 102,870 102,874 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.53% -8.59% -4.64% -13.23% -14.35% -27.82% 11.25% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.33 11.30 15.06 20.96 13.28 11.14 15.98 1.45%
EPS 0.58 -0.97 -0.70 -2.77 -1.90 -3.10 1.67 -50.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0005 -1.0062 -0.9595 -0.9369 -0.9091 -0.8901 -0.8539 11.15%
Adjusted Per Share Value based on latest NOSH - 102,743
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.26 9.84 13.17 18.27 11.57 9.73 13.95 1.47%
EPS 0.51 -0.84 -0.61 -2.41 -1.65 -2.71 1.46 -50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8736 -0.8765 -0.8392 -0.8166 -0.7915 -0.7768 -0.7452 11.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.98 1.42 1.06 0.76 1.20 1.44 1.00 -1.33%
P/EPS 27.59 -16.49 -23.01 -5.78 -8.42 -5.16 9.58 102.55%
EY 3.63 -6.06 -4.35 -17.31 -11.88 -19.38 10.44 -50.58%
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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 27/02/09 24/11/08 28/08/08 27/05/08 29/02/08 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.98 1.42 1.06 0.76 1.20 1.44 1.00 -1.33%
P/EPS 27.59 -16.49 -23.01 -5.78 -8.42 -5.16 9.58 102.55%
EY 3.63 -6.06 -4.35 -17.31 -11.88 -19.38 10.44 -50.58%
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