[THETA] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -14.15%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 29,950 30,173 28,647 39,654 44,425 61,700 65,262 -40.47%
PBT -104,701 -105,212 -22,583 -21,267 -18,594 -19,973 -38,358 95.19%
Tax -1,803 -3,419 -2,583 -2,591 -2,307 -653 291 -
NP -106,504 -108,631 -25,166 -23,858 -20,901 -20,626 -38,067 98.42%
-
NP to SH -106,504 -108,631 -25,166 -23,858 -20,901 -20,626 -38,067 98.42%
-
Tax Rate - - - - - - - -
Total Cost 136,454 138,804 53,813 63,512 65,326 82,326 103,329 20.34%
-
Net Worth -40,020 -32,039 123 6,175 9,242 12,384 12,336 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -40,020 -32,039 123 6,175 9,242 12,384 12,336 -
NOSH 102,616 102,822 102,841 102,921 102,691 102,780 102,802 -0.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -355.61% -360.03% -87.85% -60.17% -47.05% -33.43% -58.33% -
ROE 0.00% 0.00% -20,392.35% -386.35% -226.15% -166.54% -308.58% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.19 29.34 27.86 38.53 43.26 60.03 63.48 -40.39%
EPS -103.79 -105.65 -24.47 -23.18 -20.35 -20.07 -37.03 98.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.39 -0.3116 0.0012 0.06 0.09 0.1205 0.12 -
Adjusted Per Share Value based on latest NOSH - 102,921
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.39 25.58 24.28 33.61 37.66 52.30 55.32 -40.47%
EPS -90.28 -92.09 -21.33 -20.22 -17.72 -17.48 -32.27 98.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3392 -0.2716 0.001 0.0523 0.0783 0.105 0.1046 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.68 1.68 1.60 2.24 4.60 5.40 6.00 -
P/RPS 5.76 5.73 5.74 5.81 10.63 9.00 9.45 -28.08%
P/EPS -1.62 -1.59 -6.54 -9.66 -22.60 -26.91 -16.20 -78.42%
EY -61.78 -62.89 -15.29 -10.35 -4.42 -3.72 -6.17 363.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1,333.33 37.33 51.11 44.81 50.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 30/08/04 31/05/04 27/02/04 20/11/03 -
Price 0.36 1.56 1.44 1.80 2.64 5.24 5.52 -
P/RPS 1.23 5.32 5.17 4.67 6.10 8.73 8.70 -72.82%
P/EPS -0.35 -1.48 -5.88 -7.77 -12.97 -26.11 -14.91 -91.78%
EY -288.30 -67.72 -16.99 -12.88 -7.71 -3.83 -6.71 1123.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1,200.00 30.00 29.33 43.49 46.00 -

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