[THETA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.57%
YoY- 19609.23%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 65,117 76,754 86,167 106,504 98,729 94,765 75,717 -9.59%
PBT -8,314 -988 1,087 8,332 9,926 12,065 8,194 -
Tax -40 -5,413 -5,413 90,973 90,970 96,338 96,333 -
NP -8,354 -6,401 -4,326 99,305 100,896 108,403 104,527 -
-
NP to SH -8,354 -6,401 -4,326 99,302 100,890 108,400 104,524 -
-
Tax Rate - - 497.98% -1,091.85% -916.48% -798.49% -1,175.65% -
Total Cost 73,471 83,155 90,493 7,199 -2,167 -13,638 -28,810 -
-
Net Worth 55,103 53,811 53,020 52,445 53,346 53,507 28,891 53.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 55,103 53,811 53,020 52,445 53,346 53,507 28,891 53.97%
NOSH 70,645 63,307 63,119 63,225 63,132 63,135 12,881 211.96%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -12.83% -8.34% -5.02% 93.24% 102.19% 114.39% 138.05% -
ROE -15.16% -11.90% -8.16% 189.34% 189.12% 202.59% 361.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.17 121.24 136.51 168.45 156.38 150.10 210.16 -42.36%
EPS -11.83 -10.11 -6.85 157.06 159.81 171.69 290.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.85 0.84 0.8295 0.845 0.8475 0.8019 -1.83%
Adjusted Per Share Value based on latest NOSH - 63,225
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.20 65.06 73.04 90.28 83.69 80.33 64.18 -9.58%
EPS -7.08 -5.43 -3.67 84.18 85.52 91.89 88.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4671 0.4562 0.4494 0.4446 0.4522 0.4536 0.2449 53.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.85 0.90 1.45 1.47 1.82 1.87 -
P/RPS 0.89 0.70 0.66 0.86 0.94 1.21 0.89 0.00%
P/EPS -6.93 -8.41 -13.13 0.92 0.92 1.06 0.64 -
EY -14.42 -11.90 -7.62 108.32 108.71 94.34 155.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.00 1.07 1.75 1.74 2.15 2.33 -41.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 26/05/11 24/02/11 30/11/10 27/08/10 14/05/10 25/02/10 -
Price 0.60 0.91 0.88 1.04 1.53 1.67 1.66 -
P/RPS 0.65 0.75 0.64 0.62 0.98 1.11 0.79 -12.22%
P/EPS -5.07 -9.00 -12.84 0.66 0.96 0.97 0.57 -
EY -19.71 -11.11 -7.79 151.02 104.45 102.81 174.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.07 1.05 1.25 1.81 1.97 2.07 -48.37%

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