[THETA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.86%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,015 12,070 9,139 21,235 12,288 22,455 20,776 -15.88%
PBT -2,249 -2,421 -8,866 804 724 -976 -1,540 28.63%
Tax -37 -26 0 0 -36 -4 -5,373 -96.34%
NP -2,286 -2,447 -8,866 804 688 -980 -6,913 -52.08%
-
NP to SH -2,286 -2,447 -8,866 804 688 -980 -6,913 -52.08%
-
Tax Rate - - - 0.00% 4.97% - - -
Total Cost 18,301 14,517 18,005 20,431 11,600 23,435 27,689 -24.06%
-
Net Worth 68,494 70,158 55,103 53,811 53,020 52,445 53,346 18.07%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 68,494 70,158 55,103 53,811 53,020 52,445 53,346 18.07%
NOSH 85,617 85,559 70,645 63,307 63,119 63,225 63,132 22.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -14.27% -20.27% -97.01% 3.79% 5.60% -4.36% -33.27% -
ROE -3.34% -3.49% -16.09% 1.49% 1.30% -1.87% -12.96% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 18.71 14.11 12.94 33.54 19.47 35.52 32.91 -31.30%
EPS -2.67 -2.86 -12.55 1.27 1.09 -1.55 -10.95 -60.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.78 0.85 0.84 0.8295 0.845 -3.57%
Adjusted Per Share Value based on latest NOSH - 63,307
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.58 10.23 7.75 18.00 10.42 19.03 17.61 -15.86%
EPS -1.94 -2.07 -7.52 0.68 0.58 -0.83 -5.86 -52.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5806 0.5947 0.4671 0.4562 0.4494 0.4446 0.4522 18.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.51 0.49 0.82 0.85 0.90 1.45 1.47 -
P/RPS 2.73 3.47 6.34 2.53 4.62 4.08 4.47 -27.95%
P/EPS -19.10 -17.13 -6.53 66.93 82.57 -93.55 -13.42 26.44%
EY -5.24 -5.84 -15.30 1.49 1.21 -1.07 -7.45 -20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 1.05 1.00 1.07 1.75 1.74 -48.57%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 16/08/11 26/05/11 24/02/11 30/11/10 27/08/10 -
Price 0.54 0.55 0.60 0.91 0.88 1.04 1.53 -
P/RPS 2.89 3.90 4.64 2.71 4.52 2.93 4.65 -27.10%
P/EPS -20.22 -19.23 -4.78 71.65 80.73 -67.10 -13.97 27.86%
EY -4.94 -5.20 -20.92 1.40 1.24 -1.49 -7.16 -21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.77 1.07 1.05 1.25 1.81 -47.84%

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