[THETA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 32.34%
YoY- 72.63%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 70,868 67,733 61,997 41,252 38,414 39,037 44,455 36.42%
PBT -2,260 -1,408 -10,487 -7,740 -12,673 -11,003 -29,022 -81.73%
Tax 88 88 -2,537 -2,530 -2,524 -2,454 -2,209 -
NP -2,172 -1,320 -13,024 -10,270 -15,197 -13,457 -31,231 -83.06%
-
NP to SH -2,273 -1,411 -13,059 -10,321 -15,254 -13,516 -31,093 -82.48%
-
Tax Rate - - - - - - - -
Total Cost 73,040 69,053 75,021 51,522 53,611 52,494 75,686 -2.34%
-
Net Worth -91,565 -88,379 -85,261 0 -83,104 -81,956 -81,038 8.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth -91,565 -88,379 -85,261 0 -83,104 -81,956 -81,038 8.47%
NOSH 102,870 102,874 102,737 103,021 102,852 102,857 102,853 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -3.06% -1.95% -21.01% -24.90% -39.56% -34.47% -70.25% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 68.89 65.84 60.35 40.04 37.35 37.95 43.22 36.41%
EPS -2.21 -1.37 -12.71 -10.02 -14.83 -13.14 -30.23 -82.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8901 -0.8591 -0.8299 0.00 -0.808 -0.7968 -0.7879 8.46%
Adjusted Per Share Value based on latest NOSH - 103,021
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 60.07 57.42 52.55 34.97 32.56 33.09 37.68 36.42%
EPS -1.93 -1.20 -11.07 -8.75 -12.93 -11.46 -26.36 -82.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7762 -0.7492 -0.7228 0.00 -0.7045 -0.6947 -0.687 8.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.16 0.16 0.16 0.16 0.02 0.16 -
P/RPS 0.23 0.24 0.27 0.40 0.43 0.05 0.37 -27.14%
P/EPS -7.24 -11.67 -1.26 -1.60 -1.08 -0.15 -0.53 470.53%
EY -13.81 -8.57 -79.44 -62.61 -92.69 -657.03 -188.94 -82.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 29/11/07 28/08/07 29/05/07 14/02/07 23/11/06 -
Price 0.16 0.16 0.16 0.16 0.16 0.02 0.02 -
P/RPS 0.23 0.24 0.27 0.40 0.43 0.05 0.05 176.33%
P/EPS -7.24 -11.67 -1.26 -1.60 -1.08 -0.15 -0.07 2097.19%
EY -13.81 -8.57 -79.44 -62.61 -92.69 -657.03 -1,511.51 -95.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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