[THETA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 9.89%
YoY- 64.55%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 44,425 61,700 65,262 53,677 48,267 43,256 45,570 -1.68%
PBT -18,594 -19,973 -38,358 -39,654 -44,184 -43,929 -42,610 -42.43%
Tax -2,307 -653 291 259 467 458 -305 284.85%
NP -20,901 -20,626 -38,067 -39,395 -43,717 -43,471 -42,915 -38.07%
-
NP to SH -20,901 -20,626 -38,067 -39,395 -43,717 -43,471 -42,915 -38.07%
-
Tax Rate - - - - - - - -
Total Cost 65,326 82,326 103,329 93,072 91,984 86,727 88,485 -18.29%
-
Net Worth 9,242 12,384 12,336 15,412 16,440 18,484 46,258 -65.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 986 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 9,242 12,384 12,336 15,412 16,440 18,484 46,258 -65.79%
NOSH 102,691 102,780 102,802 102,747 102,755 102,694 98,422 2.86%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -47.05% -33.43% -58.33% -73.39% -90.57% -100.50% -94.17% -
ROE -226.15% -166.54% -308.58% -255.61% -265.90% -235.17% -92.77% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.26 60.03 63.48 52.24 46.97 42.12 46.30 -4.42%
EPS -20.35 -20.07 -37.03 -38.34 -42.54 -42.33 -43.60 -39.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.09 0.1205 0.12 0.15 0.16 0.18 0.47 -66.74%
Adjusted Per Share Value based on latest NOSH - 102,747
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 37.69 52.34 55.36 45.54 40.95 36.70 38.66 -1.67%
EPS -17.73 -17.50 -32.29 -33.42 -37.09 -36.88 -36.41 -38.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS 0.0784 0.1051 0.1047 0.1307 0.1395 0.1568 0.3924 -65.79%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.60 5.40 6.00 6.08 4.08 3.20 4.12 -
P/RPS 10.63 9.00 9.45 11.64 8.69 7.60 8.90 12.55%
P/EPS -22.60 -26.91 -16.20 -15.86 -9.59 -7.56 -9.45 78.73%
EY -4.42 -3.72 -6.17 -6.31 -10.43 -13.23 -10.58 -44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
P/NAPS 51.11 44.81 50.00 40.53 25.50 17.78 8.77 223.49%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 20/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.64 5.24 5.52 6.64 4.56 4.00 3.76 -
P/RPS 6.10 8.73 8.70 12.71 9.71 9.50 8.12 -17.34%
P/EPS -12.97 -26.11 -14.91 -17.32 -10.72 -9.45 -8.62 31.27%
EY -7.71 -3.83 -6.71 -5.77 -9.33 -10.58 -11.60 -23.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
P/NAPS 29.33 43.49 46.00 44.27 28.50 22.22 8.00 137.57%

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