[THETA] QoQ TTM Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 41.18%
YoY- -6.26%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 68,946 75,292 68,041 64,481 56,594 58,459 54,732 16.62%
PBT -8,695 -6,906 -10,759 -8,812 -15,028 -12,732 -9,759 -7.40%
Tax -64 -66 -83 -65 -65 -63 -62 2.13%
NP -8,759 -6,972 -10,842 -8,877 -15,093 -12,795 -9,821 -7.33%
-
NP to SH -8,759 -6,972 -10,842 -8,877 -15,093 -12,795 -9,821 -7.33%
-
Tax Rate - - - - - - - -
Total Cost 77,705 82,264 78,883 73,358 71,687 71,254 64,553 13.14%
-
Net Worth 76,141 79,358 77,213 82,575 84,720 68,494 70,158 5.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,141 79,358 77,213 82,575 84,720 68,494 70,158 5.60%
NOSH 107,241 107,241 107,241 107,241 107,241 85,617 85,559 16.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -12.70% -9.26% -15.93% -13.77% -26.67% -21.89% -17.94% -
ROE -11.50% -8.79% -14.04% -10.75% -17.82% -18.68% -14.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.29 70.21 63.45 60.13 52.77 68.28 63.97 0.33%
EPS -8.17 -6.50 -10.11 -8.28 -14.07 -14.94 -11.48 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.72 0.77 0.79 0.80 0.82 -9.14%
Adjusted Per Share Value based on latest NOSH - 107,241
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.49 63.87 57.72 54.70 48.01 49.59 46.43 16.62%
EPS -7.43 -5.91 -9.20 -7.53 -12.80 -10.85 -8.33 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6459 0.6732 0.655 0.7005 0.7187 0.5811 0.5952 5.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.31 0.30 0.34 0.38 0.45 0.51 0.49 -
P/RPS 0.48 0.43 0.54 0.63 0.85 0.75 0.77 -27.00%
P/EPS -3.80 -4.61 -3.36 -4.59 -3.20 -3.41 -4.27 -7.47%
EY -26.35 -21.67 -29.74 -21.78 -31.28 -29.30 -23.43 8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.47 0.49 0.57 0.64 0.60 -18.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 26/02/13 30/11/12 28/08/12 09/05/12 22/02/12 25/11/11 -
Price 0.365 0.23 0.30 0.38 0.44 0.54 0.55 -
P/RPS 0.57 0.33 0.47 0.63 0.83 0.79 0.86 -23.96%
P/EPS -4.47 -3.54 -2.97 -4.59 -3.13 -3.61 -4.79 -4.50%
EY -22.38 -28.27 -33.70 -21.78 -31.99 -27.67 -20.87 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.31 0.42 0.49 0.56 0.68 0.67 -16.61%

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