[THETA] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.47%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 31,814 25,820 69,890 40,549 24,352 41,674 60,977 0.69%
PBT -11,464 -20,170 -14,486 -21,914 -111,622 -11,817 3,268 -
Tax -8 2 372 594 111,622 11,817 870 -
NP -11,472 -20,168 -14,114 -21,320 0 0 4,138 -
-
NP to SH -11,454 -20,168 -14,114 -21,320 -111,440 -8,477 4,138 -
-
Tax Rate - - - - - - -26.62% -
Total Cost 43,286 45,988 84,005 61,869 24,352 41,674 56,838 0.28%
-
Net Worth -43,345 123 12,333 46,276 76,194 192,026 112,261 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth -43,345 123 12,333 46,276 76,194 192,026 112,261 -
NOSH 102,763 102,828 102,776 98,460 97,685 91,878 51,733 -0.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -36.06% -78.11% -20.20% -52.58% 0.00% 0.00% 6.79% -
ROE 0.00% -16,344.53% -114.44% -46.07% -146.26% -4.41% 3.69% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 30.96 25.11 68.00 41.18 24.93 45.36 117.87 1.43%
EPS -11.15 -19.61 -13.73 -21.65 -114.08 -9.23 8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4218 0.0012 0.12 0.47 0.78 2.09 2.17 -
Adjusted Per Share Value based on latest NOSH - 98,422
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 26.97 21.89 59.25 34.37 20.64 35.33 51.69 0.69%
EPS -9.71 -17.10 -11.96 -18.07 -94.47 -7.19 3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3674 0.001 0.1045 0.3923 0.6459 1.6278 0.9516 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.40 1.60 6.00 4.12 9.44 22.40 0.00 -
P/RPS 1.29 6.37 8.82 10.00 37.87 49.38 0.00 -100.00%
P/EPS -3.59 -8.16 -43.69 -19.03 -8.27 -242.77 0.00 -100.00%
EY -27.87 -12.26 -2.29 -5.26 -12.08 -0.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1,333.33 50.00 8.77 12.10 10.72 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 20/11/03 29/11/02 27/11/01 29/11/00 26/11/99 -
Price 0.32 1.44 5.52 3.76 10.96 20.48 0.00 -
P/RPS 1.03 5.73 8.12 9.13 43.97 45.15 0.00 -100.00%
P/EPS -2.87 -7.34 -40.19 -17.36 -9.61 -221.97 0.00 -100.00%
EY -34.83 -13.62 -2.49 -5.76 -10.41 -0.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1,200.00 46.00 8.00 14.05 9.80 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