[THETA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.53%
YoY- 62.56%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 61,997 41,252 38,414 39,037 44,455 47,027 44,085 25.49%
PBT -10,487 -7,740 -12,673 -11,003 -29,022 -35,638 -32,886 -53.29%
Tax -2,537 -2,530 -2,524 -2,454 -2,209 -2,208 -2,208 9.69%
NP -13,024 -10,270 -15,197 -13,457 -31,231 -37,846 -35,094 -48.32%
-
NP to SH -13,059 -10,321 -15,254 -13,516 -31,093 -37,705 -34,922 -48.06%
-
Tax Rate - - - - - - - -
Total Cost 75,021 51,522 53,611 52,494 75,686 84,873 79,179 -3.52%
-
Net Worth -85,261 0 -83,104 -81,956 -81,038 -78,919 -75,036 8.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth -85,261 0 -83,104 -81,956 -81,038 -78,919 -75,036 8.88%
NOSH 102,737 103,021 102,852 102,857 102,853 102,907 101,551 0.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -21.01% -24.90% -39.56% -34.47% -70.25% -80.48% -79.61% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.35 40.04 37.35 37.95 43.22 45.70 43.41 24.53%
EPS -12.71 -10.02 -14.83 -13.14 -30.23 -36.64 -34.39 -48.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8299 0.00 -0.808 -0.7968 -0.7879 -0.7669 -0.7389 8.04%
Adjusted Per Share Value based on latest NOSH - 102,857
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.59 35.00 32.59 33.12 37.71 39.90 37.40 25.48%
EPS -11.08 -8.76 -12.94 -11.47 -26.38 -31.99 -29.63 -48.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7233 0.00 -0.705 -0.6953 -0.6875 -0.6695 -0.6366 8.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.16 0.16 0.16 0.02 0.16 0.16 0.60 -
P/RPS 0.27 0.40 0.43 0.05 0.37 0.35 1.38 -66.26%
P/EPS -1.26 -1.60 -1.08 -0.15 -0.53 -0.44 -1.74 -19.34%
EY -79.44 -62.61 -92.69 -657.03 -188.94 -229.00 -57.31 24.29%
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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 14/02/07 23/11/06 29/08/06 06/06/06 -
Price 0.16 0.16 0.16 0.02 0.02 0.16 0.44 -
P/RPS 0.27 0.40 0.43 0.05 0.05 0.35 1.01 -58.46%
P/EPS -1.26 -1.60 -1.08 -0.15 -0.07 -0.44 -1.28 -1.04%
EY -79.44 -62.61 -92.69 -657.03 -1,511.51 -229.00 -78.16 1.08%
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