[THETA] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 74.81%
YoY- -141.73%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 14,680 16,812 11,600 15,527 21,535 13,633 11,464 17.90%
PBT 618 599 -992 -733 -2,825 -1,950 -3,183 -
Tax -7 -5 -5 13 -24 -6 -6 10.81%
NP 611 594 -997 -720 -2,849 -1,956 -3,189 -
-
NP to SH 608 597 -996 -717 -2,846 -1,950 -3,189 -
-
Tax Rate 1.13% 0.83% - - - - - -
Total Cost 14,069 16,218 12,597 16,247 24,384 15,589 14,653 -2.67%
-
Net Worth -102,484 -102,982 -103,317 -98,925 -96,260 -93,302 -91,565 7.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth -102,484 -102,982 -103,317 -98,925 -96,260 -93,302 -91,565 7.79%
NOSH 103,050 102,931 102,680 103,100 102,743 102,631 102,870 0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.16% 3.53% -8.59% -4.64% -13.23% -14.35% -27.82% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.25 16.33 11.30 15.06 20.96 13.28 11.14 17.82%
EPS 0.59 0.58 -0.97 -0.70 -2.77 -1.90 -3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9945 -1.0005 -1.0062 -0.9595 -0.9369 -0.9091 -0.8901 7.66%
Adjusted Per Share Value based on latest NOSH - 103,100
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.45 14.26 9.84 13.17 18.27 11.57 9.73 17.84%
EPS 0.52 0.51 -0.84 -0.61 -2.41 -1.65 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8694 -0.8736 -0.8765 -0.8392 -0.8166 -0.7915 -0.7768 7.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 1.12 0.98 1.42 1.06 0.76 1.20 1.44 -15.41%
P/EPS 27.12 27.59 -16.49 -23.01 -5.78 -8.42 -5.16 -
EY 3.69 3.63 -6.06 -4.35 -17.31 -11.88 -19.38 -
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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 20/08/09 28/05/09 27/02/09 24/11/08 28/08/08 27/05/08 -
Price 0.02 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.14 0.98 1.42 1.06 0.76 1.20 1.44 -78.82%
P/EPS 3.39 27.59 -16.49 -23.01 -5.78 -8.42 -5.16 -
EY 29.50 3.63 -6.06 -4.35 -17.31 -11.88 -19.38 -
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