[THETA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -61.09%
YoY- 85.1%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 62,159 63,070 72,172 70,868 67,733 61,997 41,252 31.27%
PBT -8,691 -6,217 -1,565 -2,260 -1,408 -10,487 -7,740 7.99%
Tax -23 72 88 88 88 -2,537 -2,530 -95.58%
NP -8,714 -6,145 -1,477 -2,172 -1,320 -13,024 -10,270 -10.32%
-
NP to SH -8,702 -6,267 -1,582 -2,273 -1,411 -13,059 -10,321 -10.70%
-
Tax Rate - - - - - - - -
Total Cost 70,873 69,215 73,649 73,040 69,053 75,021 51,522 23.56%
-
Net Worth -98,925 -96,260 -93,302 -91,565 -88,379 -85,261 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth -98,925 -96,260 -93,302 -91,565 -88,379 -85,261 0 -
NOSH 103,100 102,743 102,631 102,870 102,874 102,737 103,021 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -14.02% -9.74% -2.05% -3.06% -1.95% -21.01% -24.90% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.29 61.39 70.32 68.89 65.84 60.35 40.04 31.20%
EPS -8.44 -6.10 -1.54 -2.21 -1.37 -12.71 -10.02 -10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9595 -0.9369 -0.9091 -0.8901 -0.8591 -0.8299 0.00 -
Adjusted Per Share Value based on latest NOSH - 102,870
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 52.69 53.46 61.18 60.07 57.42 52.55 34.97 31.26%
EPS -7.38 -5.31 -1.34 -1.93 -1.20 -11.07 -8.75 -10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8386 -0.816 -0.7909 -0.7762 -0.7492 -0.7228 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.27 0.26 0.23 0.23 0.24 0.27 0.40 -22.95%
P/EPS -1.90 -2.62 -10.38 -7.24 -11.67 -1.26 -1.60 12.08%
EY -52.75 -38.12 -9.63 -13.81 -8.57 -79.44 -62.61 -10.74%
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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 27/05/08 29/02/08 29/11/07 28/08/07 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.27 0.26 0.23 0.23 0.24 0.27 0.40 -22.95%
P/EPS -1.90 -2.62 -10.38 -7.24 -11.67 -1.26 -1.60 12.08%
EY -52.75 -38.12 -9.63 -13.81 -8.57 -79.44 -62.61 -10.74%
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