[THETA] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -6.58%
YoY- 117.3%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 21,535 13,633 11,464 16,438 30,637 12,329 8,329 88.05%
PBT -2,825 -1,950 -3,183 1,741 1,827 -2,645 -2,331 13.63%
Tax -24 -6 -6 108 -8 -6 -6 151.34%
NP -2,849 -1,956 -3,189 1,849 1,819 -2,651 -2,337 14.07%
-
NP to SH -2,846 -1,950 -3,189 1,718 1,839 -2,641 -2,327 14.32%
-
Tax Rate - - - -6.20% 0.44% - - -
Total Cost 24,384 15,589 14,653 14,589 28,818 14,980 10,666 73.27%
-
Net Worth -96,260 -93,302 -91,565 -87,844 -85,261 0 -83,104 10.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth -96,260 -93,302 -91,565 -87,844 -85,261 0 -83,104 10.26%
NOSH 102,743 102,631 102,870 102,874 102,737 103,021 102,852 -0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -13.23% -14.35% -27.82% 11.25% 5.94% -21.50% -28.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.96 13.28 11.14 15.98 29.82 11.97 8.10 88.15%
EPS -2.77 -1.90 -3.10 1.67 1.79 -2.57 -2.26 14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9369 -0.9091 -0.8901 -0.8539 -0.8299 0.00 -0.808 10.34%
Adjusted Per Share Value based on latest NOSH - 102,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.26 11.56 9.72 13.93 25.97 10.45 7.06 88.09%
EPS -2.41 -1.65 -2.70 1.46 1.56 -2.24 -1.97 14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.816 -0.7909 -0.7762 -0.7446 -0.7228 0.00 -0.7045 10.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.76 1.20 1.44 1.00 0.54 1.34 1.98 -47.09%
P/EPS -5.78 -8.42 -5.16 9.58 8.94 -6.24 -7.07 -12.53%
EY -17.31 -11.88 -19.38 10.44 11.19 -16.02 -14.14 14.39%
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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 27/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.76 1.20 1.44 1.00 0.54 1.34 1.98 -47.09%
P/EPS -5.78 -8.42 -5.16 9.58 8.94 -6.24 -7.07 -12.53%
EY -17.31 -11.88 -19.38 10.44 11.19 -16.02 -14.14 14.39%
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