[THETA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -3414.52%
YoY- 22.95%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 65,778 21,048 27,712 35,944 35,216 25,975 24,205 94.38%
PBT 9,049 -879 -3,558 -2,179 -62 -1,712 -2,518 -
Tax -109 -30 0 0 0 -10 0 -
NP 8,940 -909 -3,558 -2,179 -62 -1,722 -2,518 -
-
NP to SH 8,940 -909 -3,558 -2,179 -62 -1,722 -2,518 -
-
Tax Rate 1.20% - - - - - - -
Total Cost 56,838 21,957 31,270 38,123 35,278 27,697 26,723 65.16%
-
Net Worth 66,489 57,910 57,910 62,199 64,344 64,173 65,417 1.08%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 66,489 57,910 57,910 62,199 64,344 64,173 65,417 1.08%
NOSH 107,241 107,241 107,241 107,241 107,241 106,956 107,241 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.59% -4.32% -12.84% -6.06% -0.18% -6.63% -10.40% -
ROE 13.45% -1.57% -6.14% -3.50% -0.10% -2.68% -3.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.34 19.63 25.84 33.52 32.84 24.29 22.57 94.39%
EPS 8.34 -0.85 -3.32 -2.03 -0.06 -1.61 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.54 0.54 0.58 0.60 0.60 0.61 1.08%
Adjusted Per Share Value based on latest NOSH - 107,241
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.76 17.84 23.49 30.47 29.85 22.02 20.52 94.37%
EPS 7.58 -0.77 -3.02 -1.85 -0.05 -1.46 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5636 0.4909 0.4909 0.5273 0.5454 0.544 0.5545 1.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.285 0.26 0.31 0.29 0.33 0.435 0.57 -
P/RPS 0.46 1.32 1.20 0.87 1.00 1.79 2.53 -67.80%
P/EPS 3.42 -30.67 -9.34 -14.27 -570.80 -27.02 -24.28 -
EY 29.25 -3.26 -10.70 -7.01 -0.18 -3.70 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.57 0.50 0.55 0.72 0.93 -37.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 27/08/15 14/05/15 27/02/15 28/11/14 22/08/14 -
Price 0.285 0.34 0.27 0.325 0.28 0.34 0.44 -
P/RPS 0.46 1.73 1.04 0.97 0.85 1.40 1.95 -61.72%
P/EPS 3.42 -40.11 -8.14 -16.00 -484.32 -21.12 -18.74 -
EY 29.25 -2.49 -12.29 -6.25 -0.21 -4.74 -5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.63 0.50 0.56 0.47 0.57 0.72 -25.75%

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