[THETA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 86.84%
YoY- -7.3%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,282 17,740 12,332 22,346 12,844 6,155 6,922 21.53%
PBT -9,108 -5,098 -2,147 -3,620 -27,493 -6,394 -6,677 22.92%
Tax -932 -1 277 3 12 -33 6,677 -
NP -10,040 -5,099 -1,870 -3,617 -27,481 -6,427 0 -
-
NP to SH -10,040 -5,099 -1,870 -3,617 -27,481 -6,427 -6,192 37.89%
-
Tax Rate - - - - - - - -
Total Cost 19,322 22,839 14,202 25,963 40,325 12,582 6,922 97.87%
-
Net Worth 12,384 12,336 15,412 16,440 18,484 46,258 52,174 -61.56%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 12,384 12,336 15,412 16,440 18,484 46,258 52,174 -61.56%
NOSH 102,780 102,802 102,747 102,755 102,694 98,422 98,441 2.90%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -108.17% -28.74% -15.16% -16.19% -213.96% -104.42% 0.00% -
ROE -81.07% -41.33% -12.13% -22.00% -148.67% -13.89% -11.87% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.03 17.26 12.00 21.75 12.51 6.25 7.03 18.11%
EPS -9.77 -4.96 -1.82 -3.52 -26.76 -6.53 -6.29 34.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.12 0.15 0.16 0.18 0.47 0.53 -62.64%
Adjusted Per Share Value based on latest NOSH - 102,755
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.87 15.05 10.46 18.96 10.90 5.22 5.87 21.52%
EPS -8.52 -4.33 -1.59 -3.07 -23.31 -5.45 -5.25 37.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1051 0.1047 0.1307 0.1395 0.1568 0.3924 0.4426 -61.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.40 6.00 6.08 4.08 3.20 4.12 6.60 -
P/RPS 59.79 34.77 50.66 18.76 25.59 65.88 93.86 -25.90%
P/EPS -55.28 -120.97 -334.07 -115.91 -11.96 -63.09 -104.93 -34.69%
EY -1.81 -0.83 -0.30 -0.86 -8.36 -1.58 -0.95 53.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 44.81 50.00 40.53 25.50 17.78 8.77 12.45 134.30%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 5.24 5.52 6.64 4.56 4.00 3.76 5.60 -
P/RPS 58.02 31.99 55.32 20.97 31.98 60.12 79.64 -18.98%
P/EPS -53.64 -111.29 -364.84 -129.55 -14.95 -57.58 -89.03 -28.59%
EY -1.86 -0.90 -0.27 -0.77 -6.69 -1.74 -1.12 40.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 43.49 46.00 44.27 28.50 22.22 8.00 10.57 156.10%

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