[THETA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.66%
YoY- -42.89%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 68,393 37,780 31,814 25,820 69,890 40,549 24,352 18.77%
PBT 646 -4,886 -11,464 -20,170 -14,486 -21,914 -111,622 -
Tax -26 84 -8 2 372 594 111,622 -
NP 620 -4,802 -11,472 -20,168 -14,114 -21,320 0 -
-
NP to SH 673 -4,781 -11,454 -20,168 -14,114 -21,320 -111,440 -
-
Tax Rate 4.02% - - - - - - -
Total Cost 67,773 42,582 43,286 45,988 84,005 61,869 24,352 18.59%
-
Net Worth -85,530 -80,957 -43,345 123 12,333 46,276 76,194 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth -85,530 -80,957 -43,345 123 12,333 46,276 76,194 -
NOSH 103,061 102,750 102,763 102,828 102,776 98,460 97,685 0.89%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.91% -12.71% -36.06% -78.11% -20.20% -52.58% 0.00% -
ROE 0.00% 0.00% 0.00% -16,344.53% -114.44% -46.07% -146.26% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 66.36 36.77 30.96 25.11 68.00 41.18 24.93 17.71%
EPS 0.65 -4.65 -11.15 -19.61 -13.73 -21.65 -114.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8299 -0.7879 -0.4218 0.0012 0.12 0.47 0.78 -
Adjusted Per Share Value based on latest NOSH - 102,841
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.98 32.03 26.97 21.89 59.25 34.37 20.64 18.77%
EPS 0.57 -4.05 -9.71 -17.10 -11.96 -18.07 -94.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.725 -0.6863 -0.3674 0.001 0.1045 0.3923 0.6459 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.16 0.16 0.40 1.60 6.00 4.12 9.44 -
P/RPS 0.24 0.44 1.29 6.37 8.82 10.00 37.87 -56.96%
P/EPS 24.49 -3.44 -3.59 -8.16 -43.69 -19.03 -8.27 -
EY 4.08 -29.08 -27.87 -12.26 -2.29 -5.26 -12.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1,333.33 50.00 8.77 12.10 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 23/11/06 29/11/05 29/11/04 20/11/03 29/11/02 27/11/01 -
Price 0.16 0.02 0.32 1.44 5.52 3.76 10.96 -
P/RPS 0.24 0.05 1.03 5.73 8.12 9.13 43.97 -58.02%
P/EPS 24.49 -0.43 -2.87 -7.34 -40.19 -17.36 -9.61 -
EY 4.08 -232.67 -34.83 -13.62 -2.49 -5.76 -10.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1,200.00 46.00 8.00 14.05 -

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