[THETA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.05%
YoY- -185.84%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,256 45,570 46,880 48,054 33,422 27,530 23,078 51.84%
PBT -43,929 -42,610 -110,964 -108,740 -109,891 -111,766 -40,915 4.83%
Tax 458 -305 -173 3,795 8,317 37,117 40,915 -94.95%
NP -43,471 -42,915 -111,137 -104,945 -101,574 -74,649 0 -
-
NP to SH -43,471 -42,915 -111,137 -109,340 -110,505 -111,309 -40,646 4.56%
-
Tax Rate - - - - - - - -
Total Cost 86,727 88,485 158,017 152,999 134,996 102,179 23,078 141.13%
-
Net Worth 18,484 46,258 52,174 58,154 60,184 76,192 169,850 -77.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 986 986 986 986 - - -
Div Payout % - 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 18,484 46,258 52,174 58,154 60,184 76,192 169,850 -77.11%
NOSH 102,694 98,422 98,441 98,567 98,662 97,682 95,960 4.61%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -100.50% -94.17% -237.07% -218.39% -303.91% -271.16% 0.00% -
ROE -235.17% -92.77% -213.01% -188.02% -183.61% -146.09% -23.93% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.12 46.30 47.62 48.75 33.88 28.18 24.05 45.14%
EPS -42.33 -43.60 -112.90 -110.93 -112.00 -113.95 -42.36 -0.04%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.18 0.47 0.53 0.59 0.61 0.78 1.77 -78.12%
Adjusted Per Share Value based on latest NOSH - 98,567
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.67 38.63 39.74 40.73 28.33 23.34 19.56 51.86%
EPS -36.85 -36.38 -94.21 -92.69 -93.67 -94.36 -34.46 4.55%
DPS 0.00 0.84 0.84 0.84 0.84 0.00 0.00 -
NAPS 0.1567 0.3921 0.4423 0.493 0.5102 0.6459 1.4398 -77.11%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.20 4.12 6.60 8.08 11.12 9.44 10.88 -
P/RPS 7.60 8.90 13.86 16.57 32.83 33.50 45.24 -69.45%
P/EPS -7.56 -9.45 -5.85 -7.28 -9.93 -8.28 -25.69 -55.65%
EY -13.23 -10.58 -17.11 -13.73 -10.07 -12.07 -3.89 125.65%
DY 0.00 0.24 0.15 0.12 0.09 0.00 0.00 -
P/NAPS 17.78 8.77 12.45 13.69 18.23 12.10 6.15 102.54%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 27/11/01 28/08/01 -
Price 4.00 3.76 5.60 7.24 10.08 10.96 12.40 -
P/RPS 9.50 8.12 11.76 14.85 29.76 38.89 51.56 -67.52%
P/EPS -9.45 -8.62 -4.96 -6.53 -9.00 -9.62 -29.28 -52.85%
EY -10.58 -11.60 -20.16 -15.32 -11.11 -10.40 -3.42 111.87%
DY 0.00 0.27 0.18 0.14 0.10 0.00 0.00 -
P/NAPS 22.22 8.00 10.57 12.27 16.52 14.05 7.01 115.33%

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