[THETA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17057.24%
YoY- 14648.95%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,455 20,776 30,648 32,625 14,680 16,812 11,600 55.26%
PBT -976 -1,540 2,879 7,969 618 599 -992 -1.07%
Tax -4 -5,373 0 -12 -7 -5 -5 -13.81%
NP -980 -6,913 2,879 7,957 611 594 -997 -1.13%
-
NP to SH -980 -6,913 2,879 104,316 608 597 -996 -1.07%
-
Tax Rate - - 0.00% 0.15% 1.13% 0.83% - -
Total Cost 23,435 27,689 27,769 24,668 14,069 16,218 12,597 51.20%
-
Net Worth 52,445 53,346 53,507 28,891 -102,484 -102,982 -103,317 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 52,445 53,346 53,507 28,891 -102,484 -102,982 -103,317 -
NOSH 63,225 63,132 63,135 12,881 103,050 102,931 102,680 -27.60%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.36% -33.27% 9.39% 24.39% 4.16% 3.53% -8.59% -
ROE -1.87% -12.96% 5.38% 361.07% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.52 32.91 48.54 90.55 14.25 16.33 11.30 114.43%
EPS -1.55 -10.95 4.56 289.54 0.59 0.58 -0.97 36.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8295 0.845 0.8475 0.8019 -0.9945 -1.0005 -1.0062 -
Adjusted Per Share Value based on latest NOSH - 12,881
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.05 17.63 26.00 27.68 12.45 14.26 9.84 55.27%
EPS -0.83 -5.86 2.44 88.50 0.52 0.51 -0.84 -0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4449 0.4526 0.4539 0.2451 -0.8694 -0.8736 -0.8765 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.45 1.47 1.82 1.87 0.16 0.16 0.16 -
P/RPS 4.08 4.47 3.75 2.07 1.12 0.98 1.42 101.97%
P/EPS -93.55 -13.42 39.91 0.65 27.12 27.59 -16.49 217.75%
EY -1.07 -7.45 2.51 154.83 3.69 3.63 -6.06 -68.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.74 2.15 2.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 14/05/10 25/02/10 22/10/09 20/08/09 28/05/09 -
Price 1.04 1.53 1.67 1.66 0.02 0.16 0.16 -
P/RPS 2.93 4.65 3.44 1.83 0.14 0.98 1.42 62.00%
P/EPS -67.10 -13.97 36.62 0.57 3.39 27.59 -16.49 154.66%
EY -1.49 -7.16 2.73 174.42 29.50 3.63 -6.06 -60.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.81 1.97 2.07 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