[THETA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.54%
YoY- 69.55%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 41,252 38,414 39,037 44,455 47,027 44,085 39,981 2.11%
PBT -7,740 -12,673 -11,003 -29,022 -35,638 -32,886 -33,955 -62.78%
Tax -2,530 -2,524 -2,454 -2,209 -2,208 -2,208 -2,307 6.36%
NP -10,270 -15,197 -13,457 -31,231 -37,846 -35,094 -36,262 -56.97%
-
NP to SH -10,321 -15,254 -13,516 -31,093 -37,705 -34,922 -36,098 -56.69%
-
Tax Rate - - - - - - - -
Total Cost 51,522 53,611 52,494 75,686 84,873 79,179 76,243 -23.04%
-
Net Worth 0 -83,104 -81,956 -81,038 -78,919 -75,036 -75,961 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 -83,104 -81,956 -81,038 -78,919 -75,036 -75,961 -
NOSH 103,021 102,852 102,857 102,853 102,907 101,551 102,817 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -24.90% -39.56% -34.47% -70.25% -80.48% -79.61% -90.70% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.04 37.35 37.95 43.22 45.70 43.41 38.89 1.96%
EPS -10.02 -14.83 -13.14 -30.23 -36.64 -34.39 -35.11 -56.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.808 -0.7968 -0.7879 -0.7669 -0.7389 -0.7388 -
Adjusted Per Share Value based on latest NOSH - 102,853
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.00 32.59 33.12 37.71 39.90 37.40 33.92 2.11%
EPS -8.76 -12.94 -11.47 -26.38 -31.99 -29.63 -30.62 -56.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.705 -0.6953 -0.6875 -0.6695 -0.6366 -0.6444 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.16 0.16 0.02 0.16 0.16 0.60 0.32 -
P/RPS 0.40 0.43 0.05 0.37 0.35 1.38 0.82 -38.11%
P/EPS -1.60 -1.08 -0.15 -0.53 -0.44 -1.74 -0.91 45.82%
EY -62.61 -92.69 -657.03 -188.94 -229.00 -57.31 -109.71 -31.26%
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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 14/02/07 23/11/06 29/08/06 06/06/06 28/02/06 -
Price 0.16 0.16 0.02 0.02 0.16 0.44 0.40 -
P/RPS 0.40 0.43 0.05 0.05 0.35 1.01 1.03 -46.86%
P/EPS -1.60 -1.08 -0.15 -0.07 -0.44 -1.28 -1.14 25.43%
EY -62.61 -92.69 -657.03 -1,511.51 -229.00 -78.16 -87.77 -20.21%
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