[THETA] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -38.91%
YoY- 68.77%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 32,625 14,680 16,812 11,600 15,527 21,535 13,633 78.62%
PBT 7,969 618 599 -992 -733 -2,825 -1,950 -
Tax -12 -7 -5 -5 13 -24 -6 58.53%
NP 7,957 611 594 -997 -720 -2,849 -1,956 -
-
NP to SH 104,316 608 597 -996 -717 -2,846 -1,950 -
-
Tax Rate 0.15% 1.13% 0.83% - - - - -
Total Cost 24,668 14,069 16,218 12,597 16,247 24,384 15,589 35.67%
-
Net Worth 28,891 -102,484 -102,982 -103,317 -98,925 -96,260 -93,302 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 28,891 -102,484 -102,982 -103,317 -98,925 -96,260 -93,302 -
NOSH 12,881 103,050 102,931 102,680 103,100 102,743 102,631 -74.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.39% 4.16% 3.53% -8.59% -4.64% -13.23% -14.35% -
ROE 361.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 90.55 14.25 16.33 11.30 15.06 20.96 13.28 258.32%
EPS 289.54 0.59 0.58 -0.97 -0.70 -2.77 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8019 -0.9945 -1.0005 -1.0062 -0.9595 -0.9369 -0.9091 -
Adjusted Per Share Value based on latest NOSH - 102,680
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.66 12.44 14.25 9.83 13.16 18.26 11.56 78.61%
EPS 88.43 0.52 0.51 -0.84 -0.61 -2.41 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 -0.8687 -0.873 -0.8758 -0.8386 -0.816 -0.7909 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 2.07 1.12 0.98 1.42 1.06 0.76 1.20 43.69%
P/EPS 0.65 27.12 27.59 -16.49 -23.01 -5.78 -8.42 -
EY 154.83 3.69 3.63 -6.06 -4.35 -17.31 -11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 22/10/09 20/08/09 28/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.66 0.02 0.16 0.16 0.16 0.16 0.16 -
P/RPS 1.83 0.14 0.98 1.42 1.06 0.76 1.20 32.38%
P/EPS 0.57 3.39 27.59 -16.49 -23.01 -5.78 -8.42 -
EY 174.42 29.50 3.63 -6.06 -4.35 -17.31 -11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 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