[THETA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.57%
YoY- 60.02%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 61,700 65,262 53,677 48,267 43,256 45,570 46,880 20.03%
PBT -19,973 -38,358 -39,654 -44,184 -43,929 -42,610 -110,964 -68.02%
Tax -653 291 259 467 458 -305 -173 141.83%
NP -20,626 -38,067 -39,395 -43,717 -43,471 -42,915 -111,137 -67.36%
-
NP to SH -20,626 -38,067 -39,395 -43,717 -43,471 -42,915 -111,137 -67.36%
-
Tax Rate - - - - - - - -
Total Cost 82,326 103,329 93,072 91,984 86,727 88,485 158,017 -35.17%
-
Net Worth 12,384 12,336 15,412 16,440 18,484 46,258 52,174 -61.56%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 986 986 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 12,384 12,336 15,412 16,440 18,484 46,258 52,174 -61.56%
NOSH 102,780 102,802 102,747 102,755 102,694 98,422 98,441 2.90%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -33.43% -58.33% -73.39% -90.57% -100.50% -94.17% -237.07% -
ROE -166.54% -308.58% -255.61% -265.90% -235.17% -92.77% -213.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 60.03 63.48 52.24 46.97 42.12 46.30 47.62 16.64%
EPS -20.07 -37.03 -38.34 -42.54 -42.33 -43.60 -112.90 -68.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.1205 0.12 0.15 0.16 0.18 0.47 0.53 -62.64%
Adjusted Per Share Value based on latest NOSH - 102,755
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 52.30 55.32 45.50 40.92 36.67 38.63 39.74 20.03%
EPS -17.48 -32.27 -33.39 -37.06 -36.85 -36.38 -94.21 -67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.84 0.84 -
NAPS 0.105 0.1046 0.1306 0.1394 0.1567 0.3921 0.4423 -61.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.40 6.00 6.08 4.08 3.20 4.12 6.60 -
P/RPS 9.00 9.45 11.64 8.69 7.60 8.90 13.86 -24.95%
P/EPS -26.91 -16.20 -15.86 -9.59 -7.56 -9.45 -5.85 175.82%
EY -3.72 -6.17 -6.31 -10.43 -13.23 -10.58 -17.11 -63.74%
DY 0.00 0.00 0.00 0.00 0.00 0.24 0.15 -
P/NAPS 44.81 50.00 40.53 25.50 17.78 8.77 12.45 134.30%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 5.24 5.52 6.64 4.56 4.00 3.76 5.60 -
P/RPS 8.73 8.70 12.71 9.71 9.50 8.12 11.76 -17.96%
P/EPS -26.11 -14.91 -17.32 -10.72 -9.45 -8.62 -4.96 201.69%
EY -3.83 -6.71 -5.77 -9.33 -10.58 -11.60 -20.16 -66.85%
DY 0.00 0.00 0.00 0.00 0.00 0.27 0.18 -
P/NAPS 43.49 46.00 44.27 28.50 22.22 8.00 10.57 156.10%

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