[THETA] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 85.82%
YoY- -261.18%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 9,139 21,235 12,288 22,455 20,776 30,648 32,625 -57.28%
PBT -8,866 804 724 -976 -1,540 2,879 7,969 -
Tax 0 0 -36 -4 -5,373 0 -12 -
NP -8,866 804 688 -980 -6,913 2,879 7,957 -
-
NP to SH -8,866 804 688 -980 -6,913 2,879 104,316 -
-
Tax Rate - 0.00% 4.97% - - 0.00% 0.15% -
Total Cost 18,005 20,431 11,600 23,435 27,689 27,769 24,668 -18.98%
-
Net Worth 55,103 53,811 53,020 52,445 53,346 53,507 28,891 53.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 55,103 53,811 53,020 52,445 53,346 53,507 28,891 53.97%
NOSH 70,645 63,307 63,119 63,225 63,132 63,135 12,881 211.96%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -97.01% 3.79% 5.60% -4.36% -33.27% 9.39% 24.39% -
ROE -16.09% 1.49% 1.30% -1.87% -12.96% 5.38% 361.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.94 33.54 19.47 35.52 32.91 48.54 90.55 -72.76%
EPS -12.55 1.27 1.09 -1.55 -10.95 4.56 289.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.85 0.84 0.8295 0.845 0.8475 0.8019 -1.83%
Adjusted Per Share Value based on latest NOSH - 63,225
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.75 18.01 10.42 19.05 17.63 26.00 27.68 -57.30%
EPS -7.52 0.68 0.58 -0.83 -5.86 2.44 88.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4675 0.4565 0.4498 0.4449 0.4526 0.4539 0.2451 53.98%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.85 0.90 1.45 1.47 1.82 1.87 -
P/RPS 6.34 2.53 4.62 4.08 4.47 3.75 2.07 111.33%
P/EPS -6.53 66.93 82.57 -93.55 -13.42 39.91 0.65 -
EY -15.30 1.49 1.21 -1.07 -7.45 2.51 154.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.00 1.07 1.75 1.74 2.15 2.33 -41.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 26/05/11 24/02/11 30/11/10 27/08/10 14/05/10 25/02/10 -
Price 0.60 0.91 0.88 1.04 1.53 1.67 1.66 -
P/RPS 4.64 2.71 4.52 2.93 4.65 3.44 1.83 86.25%
P/EPS -4.78 71.65 80.73 -67.10 -13.97 36.62 0.57 -
EY -20.92 1.40 1.24 -1.49 -7.16 2.73 174.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.07 1.05 1.25 1.81 1.97 2.07 -48.37%

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