[THETA] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -6.26%
YoY- -31.97%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 48,054 33,422 27,530 23,078 32,758 40,522 68,082 -20.74%
PBT -108,740 -109,891 -111,766 -40,915 -38,510 -36,912 -42,526 87.09%
Tax 3,795 8,317 37,117 40,915 38,510 36,912 42,526 -80.05%
NP -104,945 -101,574 -74,649 0 0 0 0 -
-
NP to SH -109,340 -110,505 -111,309 -40,646 -38,252 -34,087 -36,929 106.32%
-
Tax Rate - - - - - - - -
Total Cost 152,999 134,996 102,179 23,078 32,758 40,522 68,082 71.65%
-
Net Worth 58,154 60,184 76,192 169,850 172,666 173,686 191,952 -54.92%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 986 986 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 58,154 60,184 76,192 169,850 172,666 173,686 191,952 -54.92%
NOSH 98,567 98,662 97,682 95,960 93,333 91,897 91,843 4.82%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -218.39% -303.91% -271.16% 0.00% 0.00% 0.00% 0.00% -
ROE -188.02% -183.61% -146.09% -23.93% -22.15% -19.63% -19.24% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 48.75 33.88 28.18 24.05 35.10 44.09 74.13 -24.39%
EPS -110.93 -112.00 -113.95 -42.36 -40.98 -37.09 -40.21 96.82%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.78 1.77 1.85 1.89 2.09 -56.99%
Adjusted Per Share Value based on latest NOSH - 95,960
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 40.77 28.35 23.35 19.58 27.79 34.38 57.76 -20.74%
EPS -92.76 -93.75 -94.43 -34.48 -32.45 -28.92 -31.33 106.32%
DPS 0.84 0.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4934 0.5106 0.6464 1.4409 1.4648 1.4735 1.6284 -54.92%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 8.08 11.12 9.44 10.88 10.80 13.92 22.40 -
P/RPS 16.57 32.83 33.50 45.24 30.77 31.57 30.22 -33.03%
P/EPS -7.28 -9.93 -8.28 -25.69 -26.35 -37.53 -55.71 -74.28%
EY -13.73 -10.07 -12.07 -3.89 -3.79 -2.66 -1.80 287.97%
DY 0.12 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.69 18.23 12.10 6.15 5.84 7.37 10.72 17.72%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 28/02/02 27/11/01 28/08/01 28/05/01 30/03/01 29/11/00 -
Price 7.24 10.08 10.96 12.40 11.20 10.80 20.48 -
P/RPS 14.85 29.76 38.89 51.56 31.91 24.49 27.63 -33.92%
P/EPS -6.53 -9.00 -9.62 -29.28 -27.33 -29.12 -50.93 -74.60%
EY -15.32 -11.11 -10.40 -3.42 -3.66 -3.43 -1.96 294.34%
DY 0.14 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.27 16.52 14.05 7.01 6.05 5.71 9.80 16.18%

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