[THETA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 6.06%
YoY- 11.06%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 119,920 124,847 121,340 98,319 84,591 99,617 94,802 16.94%
PBT -6,678 -7,511 -6,471 -7,120 -7,575 -5,088 -4,171 36.81%
Tax -30 -10 -10 -10 -15 -3,393 -3,393 -95.71%
NP -6,708 -7,521 -6,481 -7,130 -7,590 -8,481 -7,564 -7.68%
-
NP to SH -6,708 -7,521 -6,481 -7,130 -7,590 -8,481 -7,564 -7.68%
-
Tax Rate - - - - - - - -
Total Cost 126,628 132,368 127,821 105,449 92,181 108,098 102,366 15.21%
-
Net Worth 57,910 57,910 62,199 64,344 64,173 65,417 68,634 -10.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 57,910 57,910 62,199 64,344 64,173 65,417 68,634 -10.69%
NOSH 107,241 107,241 107,241 107,241 107,241 107,241 107,241 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.59% -6.02% -5.34% -7.25% -8.97% -8.51% -7.98% -
ROE -11.58% -12.99% -10.42% -11.08% -11.83% -12.96% -11.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 111.82 116.42 113.15 91.68 79.09 92.89 88.40 16.94%
EPS -6.26 -7.01 -6.04 -6.65 -7.10 -7.91 -7.05 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.58 0.60 0.60 0.61 0.64 -10.69%
Adjusted Per Share Value based on latest NOSH - 107,241
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 101.73 105.91 102.94 83.41 71.76 84.51 80.42 16.94%
EPS -5.69 -6.38 -5.50 -6.05 -6.44 -7.19 -6.42 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.4913 0.5277 0.5459 0.5444 0.555 0.5823 -10.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.26 0.31 0.29 0.33 0.435 0.57 0.335 -
P/RPS 0.23 0.27 0.26 0.36 0.55 0.61 0.38 -28.42%
P/EPS -4.16 -4.42 -4.80 -4.96 -6.13 -7.21 -4.75 -8.45%
EY -24.06 -22.62 -20.84 -20.15 -16.31 -13.87 -21.05 9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.50 0.55 0.72 0.93 0.52 -5.19%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 27/08/15 14/05/15 27/02/15 28/11/14 22/08/14 20/05/14 -
Price 0.34 0.27 0.325 0.28 0.34 0.44 0.425 -
P/RPS 0.30 0.23 0.29 0.31 0.43 0.47 0.48 -26.87%
P/EPS -5.44 -3.85 -5.38 -4.21 -4.79 -5.56 -6.03 -6.62%
EY -18.40 -25.97 -18.60 -23.74 -20.87 -17.97 -16.60 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.56 0.47 0.57 0.72 0.66 -3.05%

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