[THETA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
06-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 97.86%
YoY- 66.63%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 10,702 9,892 9,491 8,952 16,120 12,464 6,549 38.61%
PBT -7,338 4,574 -7,578 -661 -25,357 -2,042 -4,826 32.12%
Tax -2,517 -1 0 64 -2,272 0 0 -
NP -9,855 4,573 -7,578 -597 -27,629 -2,042 -4,826 60.74%
-
NP to SH -9,930 4,577 -7,574 -589 -27,507 -2,035 -4,791 62.34%
-
Tax Rate - 0.02% - - - - - -
Total Cost 20,557 5,319 17,069 9,549 43,749 14,506 11,375 48.20%
-
Net Worth -81,956 -81,038 -78,919 -75,036 -75,961 -43,351 -42,152 55.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -81,956 -81,038 -78,919 -75,036 -75,961 -43,351 -42,152 55.59%
NOSH 102,857 102,853 102,907 101,551 102,817 102,777 102,811 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -92.09% 46.23% -79.84% -6.67% -171.40% -16.38% -73.69% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.40 9.62 9.22 8.82 15.68 12.13 6.37 38.52%
EPS -9.66 4.45 -7.36 -0.58 -26.75 -1.98 -4.66 62.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7968 -0.7879 -0.7669 -0.7389 -0.7388 -0.4218 -0.41 55.54%
Adjusted Per Share Value based on latest NOSH - 101,551
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.07 8.39 8.05 7.59 13.66 10.57 5.55 38.61%
EPS -8.42 3.88 -6.42 -0.50 -23.32 -1.73 -4.06 62.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6947 -0.687 -0.669 -0.6361 -0.6439 -0.3675 -0.3573 55.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.02 0.16 0.16 0.60 0.32 0.40 0.56 -
P/RPS 0.19 1.66 1.73 6.81 2.04 3.30 8.79 -92.18%
P/EPS -0.21 3.60 -2.17 -103.45 -1.20 -20.20 -12.02 -93.21%
EY -482.71 27.81 -46.00 -0.97 -83.60 -4.95 -8.32 1387.63%
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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 23/11/06 29/08/06 06/06/06 28/02/06 29/11/05 30/08/05 -
Price 0.02 0.02 0.16 0.44 0.40 0.32 0.44 -
P/RPS 0.19 0.21 1.73 4.99 2.55 2.64 6.91 -90.83%
P/EPS -0.21 0.45 -2.17 -75.86 -1.50 -16.16 -9.44 -92.03%
EY -482.71 222.50 -46.00 -1.32 -66.88 -6.19 -10.59 1167.18%
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