[THETA] YoY Annual (Unaudited) 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
YoY- 1301.33%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 75,292 58,459 86,167 75,717 62,159 67,733 39,037 11.55%
PBT -6,906 -12,732 1,087 8,195 -8,690 2,226 -11,003 -7.46%
Tax -66 -63 -5,413 -29 -24 88 -2,454 -45.23%
NP -6,972 -12,795 -4,326 8,166 -8,714 2,314 -13,457 -10.37%
-
NP to SH -6,972 -12,795 -4,326 104,528 -8,701 2,223 -13,516 -10.43%
-
Tax Rate - - 497.98% 0.35% - -3.95% - -
Total Cost 82,264 71,254 90,493 67,551 70,873 65,419 52,494 7.76%
-
Net Worth 79,358 68,559 52,971 28,891 -98,639 -87,880 -81,933 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 79,358 68,559 52,971 28,891 -98,639 -87,880 -81,933 -
NOSH 107,241 85,699 63,061 12,881 102,803 102,916 102,828 0.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -9.26% -21.89% -5.02% 10.78% -14.02% 3.42% -34.47% -
ROE -8.79% -18.66% -8.17% 361.80% 0.00% 0.00% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.21 68.21 136.64 210.16 60.46 65.81 37.96 10.78%
EPS -6.50 -14.93 -6.86 290.13 -8.46 2.16 -13.15 -11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.80 0.84 0.8019 -0.9595 -0.8539 -0.7968 -
Adjusted Per Share Value based on latest NOSH - 12,881
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.87 49.59 73.10 64.23 52.73 57.46 33.12 11.55%
EPS -5.91 -10.85 -3.67 88.68 -7.38 1.89 -11.47 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6732 0.5816 0.4494 0.2451 -0.8368 -0.7455 -0.6951 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.51 0.90 1.87 0.16 0.16 0.02 -
P/RPS 0.43 0.75 0.66 0.89 0.26 0.24 0.05 43.08%
P/EPS -4.61 -3.42 -13.12 0.64 -1.89 7.41 -0.15 76.89%
EY -21.67 -29.27 -7.62 155.15 -52.90 13.50 -657.21 -43.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 1.07 2.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 14/02/07 -
Price 0.23 0.54 0.88 1.66 0.16 0.16 0.02 -
P/RPS 0.33 0.79 0.64 0.79 0.26 0.24 0.05 36.91%
P/EPS -3.54 -3.62 -12.83 0.57 -1.89 7.41 -0.15 69.28%
EY -28.27 -27.65 -7.80 174.78 -52.90 13.50 -657.21 -40.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.68 1.05 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