[THETA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 61.39%
YoY- 61.45%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 53,677 48,267 43,256 45,570 46,880 48,054 33,422 37.26%
PBT -39,654 -44,184 -43,929 -42,610 -110,964 -108,740 -109,891 -49.40%
Tax 259 467 458 -305 -173 3,795 8,317 -90.16%
NP -39,395 -43,717 -43,471 -42,915 -111,137 -104,945 -101,574 -46.90%
-
NP to SH -39,395 -43,717 -43,471 -42,915 -111,137 -109,340 -110,505 -49.81%
-
Tax Rate - - - - - - - -
Total Cost 93,072 91,984 86,727 88,485 158,017 152,999 134,996 -22.01%
-
Net Worth 15,412 16,440 18,484 46,258 52,174 58,154 60,184 -59.77%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 986 986 986 986 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 15,412 16,440 18,484 46,258 52,174 58,154 60,184 -59.77%
NOSH 102,747 102,755 102,694 98,422 98,441 98,567 98,662 2.74%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -73.39% -90.57% -100.50% -94.17% -237.07% -218.39% -303.91% -
ROE -255.61% -265.90% -235.17% -92.77% -213.01% -188.02% -183.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 52.24 46.97 42.12 46.30 47.62 48.75 33.88 33.57%
EPS -38.34 -42.54 -42.33 -43.60 -112.90 -110.93 -112.00 -51.16%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.15 0.16 0.18 0.47 0.53 0.59 0.61 -60.85%
Adjusted Per Share Value based on latest NOSH - 98,422
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.54 40.95 36.70 38.66 39.77 40.77 28.35 37.27%
EPS -33.42 -37.09 -36.88 -36.41 -94.28 -92.76 -93.75 -49.81%
DPS 0.00 0.00 0.00 0.84 0.84 0.84 0.84 -
NAPS 0.1307 0.1395 0.1568 0.3924 0.4426 0.4934 0.5106 -59.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.08 4.08 3.20 4.12 6.60 8.08 11.12 -
P/RPS 11.64 8.69 7.60 8.90 13.86 16.57 32.83 -50.00%
P/EPS -15.86 -9.59 -7.56 -9.45 -5.85 -7.28 -9.93 36.75%
EY -6.31 -10.43 -13.23 -10.58 -17.11 -13.73 -10.07 -26.83%
DY 0.00 0.00 0.00 0.24 0.15 0.12 0.09 -
P/NAPS 40.53 25.50 17.78 8.77 12.45 13.69 18.23 70.59%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 -
Price 6.64 4.56 4.00 3.76 5.60 7.24 10.08 -
P/RPS 12.71 9.71 9.50 8.12 11.76 14.85 29.76 -43.37%
P/EPS -17.32 -10.72 -9.45 -8.62 -4.96 -6.53 -9.00 54.90%
EY -5.77 -9.33 -10.58 -11.60 -20.16 -15.32 -11.11 -35.46%
DY 0.00 0.00 0.00 0.27 0.18 0.14 0.10 -
P/NAPS 44.27 28.50 22.22 8.00 10.57 12.27 16.52 93.27%

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