[THETA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 135.86%
YoY- 102.67%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 69,368 56,592 98,505 57,456 62,176 68,393 37,780 10.64%
PBT -11,346 -13,977 484 301 -10,609 646 -4,886 15.06%
Tax -61 -34 -7,169 -21 -48 -26 84 -
NP -11,408 -14,012 -6,685 280 -10,657 620 -4,802 15.49%
-
NP to SH -11,408 -14,012 -6,685 284 -10,645 673 -4,781 15.58%
-
Tax Rate - - 1,481.20% 6.98% - 4.02% - -
Total Cost 80,776 70,604 105,190 57,176 72,833 67,773 42,582 11.25%
-
Net Worth 77,213 70,288 52,381 -100,870 -96,270 -85,530 -80,957 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 77,213 70,288 52,381 -100,870 -96,270 -85,530 -80,957 -
NOSH 107,241 85,717 63,148 101,428 102,754 103,061 102,750 0.71%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -16.45% -24.76% -6.79% 0.49% -17.14% 0.91% -12.71% -
ROE -14.77% -19.93% -12.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.68 66.02 155.99 56.65 60.51 66.36 36.77 9.86%
EPS -10.64 -16.35 -10.59 0.28 -10.36 0.65 -4.65 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.82 0.8295 -0.9945 -0.9369 -0.8299 -0.7879 -
Adjusted Per Share Value based on latest NOSH - 103,050
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 58.80 47.97 83.50 48.70 52.71 57.98 32.03 10.64%
EPS -9.67 -11.88 -5.67 0.24 -9.02 0.57 -4.05 15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6545 0.5958 0.444 -0.8551 -0.8161 -0.725 -0.6863 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.49 1.45 0.16 0.16 0.16 0.16 -
P/RPS 0.53 0.74 0.93 0.28 0.26 0.24 0.44 3.14%
P/EPS -3.20 -3.00 -13.70 57.14 -1.54 24.49 -3.44 -1.19%
EY -31.29 -33.36 -7.30 1.75 -64.75 4.08 -29.08 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 1.75 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 30/11/10 22/10/09 24/11/08 29/11/07 23/11/06 -
Price 0.30 0.55 1.04 0.02 0.16 0.16 0.02 -
P/RPS 0.46 0.83 0.67 0.04 0.26 0.24 0.05 44.70%
P/EPS -2.82 -3.36 -9.82 7.14 -1.54 24.49 -0.43 36.77%
EY -35.46 -29.72 -10.18 14.00 -64.75 4.08 -232.67 -26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 1.25 0.00 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