[THETA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -38.69%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 127,312 74,256 64,828 72,792 60,748 102,848 56,824 14.38%
PBT -11,474 -10,692 -9,764 -8,284 -16,124 2,678 -784 56.36%
Tax 0 0 0 -4 0 -10,746 -20 -
NP -11,474 -10,692 -9,764 -8,288 -16,124 -8,068 -804 55.71%
-
NP to SH -11,474 -10,692 -9,764 -8,288 -16,124 -8,068 -792 56.10%
-
Tax Rate - - - - - 401.27% - -
Total Cost 138,786 84,948 74,592 81,080 76,872 110,916 57,628 15.76%
-
Net Worth 57,910 65,417 73,996 82,575 55,112 53,344 -101,589 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 57,910 65,417 73,996 82,575 55,112 53,344 -101,589 -
NOSH 107,241 107,241 107,241 107,241 70,657 63,129 101,538 0.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -9.01% -14.40% -15.06% -11.39% -26.54% -7.84% -1.41% -
ROE -19.81% -16.34% -13.20% -10.04% -29.26% -15.12% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 118.72 69.24 60.45 67.88 85.98 162.91 55.96 13.34%
EPS -10.70 -9.98 -9.10 -7.72 -22.82 -12.78 -0.78 54.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.69 0.77 0.78 0.845 -1.0005 -
Adjusted Per Share Value based on latest NOSH - 107,241
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 108.00 62.99 55.00 61.75 51.54 87.25 48.21 14.38%
EPS -9.73 -9.07 -8.28 -7.03 -13.68 -6.84 -0.67 56.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.555 0.6277 0.7005 0.4675 0.4525 -0.8618 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.31 0.57 0.35 0.38 0.82 1.47 0.16 -
P/RPS 0.26 0.82 0.58 0.56 0.95 0.90 0.29 -1.80%
P/EPS -2.90 -5.72 -3.84 -4.92 -3.59 -11.50 -20.51 -27.81%
EY -34.51 -17.49 -26.01 -20.34 -27.83 -8.69 -4.88 38.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.93 0.51 0.49 1.05 1.74 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 20/08/09 -
Price 0.27 0.44 0.39 0.38 0.60 1.53 0.16 -
P/RPS 0.23 0.64 0.65 0.56 0.70 0.94 0.29 -3.78%
P/EPS -2.52 -4.41 -4.28 -4.92 -2.63 -11.97 -20.51 -29.48%
EY -39.63 -22.66 -23.35 -20.34 -38.03 -8.35 -4.88 41.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.57 0.49 0.77 1.81 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