[THETA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 106.78%
YoY- 114.08%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 98,505 57,456 62,176 68,393 37,780 31,814 25,820 24.98%
PBT 484 301 -10,609 646 -4,886 -11,464 -20,170 -
Tax -7,169 -21 -48 -26 84 -8 2 -
NP -6,685 280 -10,657 620 -4,802 -11,472 -20,168 -16.80%
-
NP to SH -6,685 284 -10,645 673 -4,781 -11,454 -20,168 -16.80%
-
Tax Rate 1,481.20% 6.98% - 4.02% - - - -
Total Cost 105,190 57,176 72,833 67,773 42,582 43,286 45,988 14.77%
-
Net Worth 52,381 -100,870 -96,270 -85,530 -80,957 -43,345 123 174.16%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 52,381 -100,870 -96,270 -85,530 -80,957 -43,345 123 174.16%
NOSH 63,148 101,428 102,754 103,061 102,750 102,763 102,828 -7.80%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -6.79% 0.49% -17.14% 0.91% -12.71% -36.06% -78.11% -
ROE -12.76% 0.00% 0.00% 0.00% 0.00% 0.00% -16,344.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 155.99 56.65 60.51 66.36 36.77 30.96 25.11 35.56%
EPS -10.59 0.28 -10.36 0.65 -4.65 -11.15 -19.61 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8295 -0.9945 -0.9369 -0.8299 -0.7879 -0.4218 0.0012 197.20%
Adjusted Per Share Value based on latest NOSH - 102,737
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 83.50 48.70 52.71 57.98 32.03 26.97 21.89 24.98%
EPS -5.67 0.24 -9.02 0.57 -4.05 -9.71 -17.10 -16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 -0.8551 -0.8161 -0.725 -0.6863 -0.3674 0.001 176.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.45 0.16 0.16 0.16 0.16 0.40 1.60 -
P/RPS 0.93 0.28 0.26 0.24 0.44 1.29 6.37 -27.42%
P/EPS -13.70 57.14 -1.54 24.49 -3.44 -3.59 -8.16 9.01%
EY -7.30 1.75 -64.75 4.08 -29.08 -27.87 -12.26 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.00 0.00 0.00 0.00 0.00 1,333.33 -66.89%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 22/10/09 24/11/08 29/11/07 23/11/06 29/11/05 29/11/04 -
Price 1.04 0.02 0.16 0.16 0.02 0.32 1.44 -
P/RPS 0.67 0.04 0.26 0.24 0.05 1.03 5.73 -30.06%
P/EPS -9.82 7.14 -1.54 24.49 -0.43 -2.87 -7.34 4.96%
EY -10.18 14.00 -64.75 4.08 -232.67 -34.83 -13.62 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 0.00 0.00 0.00 0.00 1,200.00 -68.14%

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