[THETA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20635.17%
YoY- 1301.15%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 106,504 98,729 94,765 75,717 58,619 65,474 62,295 42.93%
PBT 8,332 9,926 12,065 8,194 -508 -3,951 -6,500 -
Tax 90,973 90,970 96,338 96,333 -4 -21 -22 -
NP 99,305 100,896 108,403 104,527 -512 -3,972 -6,522 -
-
NP to SH 99,302 100,890 108,400 104,524 -509 -3,963 -6,510 -
-
Tax Rate -1,091.85% -916.48% -798.49% -1,175.65% - - - -
Total Cost 7,199 -2,167 -13,638 -28,810 59,131 69,446 68,817 -77.76%
-
Net Worth 52,445 53,346 53,507 28,891 -102,484 -102,982 -103,317 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 52,445 53,346 53,507 28,891 -102,484 -102,982 -103,317 -
NOSH 63,225 63,132 63,135 12,881 103,050 102,931 102,680 -27.60%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 93.24% 102.19% 114.39% 138.05% -0.87% -6.07% -10.47% -
ROE 189.34% 189.12% 202.59% 361.79% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 168.45 156.38 150.10 210.16 56.88 63.61 60.67 97.42%
EPS 157.06 159.81 171.69 290.12 -0.49 -3.85 -6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8295 0.845 0.8475 0.8019 -0.9945 -1.0005 -1.0062 -
Adjusted Per Share Value based on latest NOSH - 12,881
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.35 83.76 80.39 64.23 49.73 55.54 52.85 42.92%
EPS 84.24 85.59 91.96 88.67 -0.43 -3.36 -5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4449 0.4526 0.4539 0.2451 -0.8694 -0.8736 -0.8765 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.45 1.47 1.82 1.87 0.16 0.16 0.16 -
P/RPS 0.86 0.94 1.21 0.89 0.28 0.25 0.26 121.83%
P/EPS 0.92 0.92 1.06 0.64 -32.39 -4.16 -2.52 -
EY 108.32 108.71 94.34 155.14 -3.09 -24.06 -39.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.74 2.15 2.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 14/05/10 25/02/10 22/10/09 20/08/09 28/05/09 -
Price 1.04 1.53 1.67 1.66 0.02 0.16 0.16 -
P/RPS 0.62 0.98 1.11 0.79 0.04 0.25 0.26 78.39%
P/EPS 0.66 0.96 0.97 0.57 -4.05 -4.16 -2.52 -
EY 151.02 104.45 102.81 174.77 -24.70 -24.06 -39.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.81 1.97 2.07 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