[THETA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.35%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 147,166 112,938 84,137 97,886 69,368 56,592 98,505 6.91%
PBT 1,401 -8,821 -9,410 2,940 -11,346 -13,977 484 19.36%
Tax 0 -40 -13 -12,933 -61 -34 -7,169 -
NP 1,401 -8,861 -9,424 -9,993 -11,408 -14,012 -6,685 -
-
NP to SH 1,401 -8,861 -9,424 -9,993 -11,408 -14,012 -6,685 -
-
Tax Rate 0.00% - - 439.90% - - 1,481.20% -
Total Cost 145,765 121,799 93,561 107,879 80,776 70,604 105,190 5.58%
-
Net Worth 67,562 57,910 64,352 71,840 77,213 70,288 52,381 4.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 67,562 57,910 64,352 71,840 77,213 70,288 52,381 4.32%
NOSH 107,243 107,241 107,253 107,224 107,241 85,717 63,148 9.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.95% -7.85% -11.20% -10.21% -16.45% -24.76% -6.79% -
ROE 2.07% -15.30% -14.64% -13.91% -14.77% -19.93% -12.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 137.23 105.31 78.45 91.29 64.68 66.02 155.99 -2.11%
EPS 1.31 -8.27 -8.79 -9.32 -10.64 -16.35 -10.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.54 0.60 0.67 0.72 0.82 0.8295 -4.47%
Adjusted Per Share Value based on latest NOSH - 107,090
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 124.75 95.74 71.32 82.98 58.80 47.97 83.50 6.91%
EPS 1.19 -7.51 -7.99 -8.47 -9.67 -11.88 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.4909 0.5455 0.609 0.6545 0.5958 0.444 4.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.26 0.435 0.40 0.34 0.49 1.45 -
P/RPS 0.24 0.25 0.55 0.44 0.53 0.74 0.93 -20.19%
P/EPS 25.25 -3.15 -4.95 -4.29 -3.20 -3.00 -13.70 -
EY 3.96 -31.78 -20.20 -23.30 -31.29 -33.36 -7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.72 0.60 0.47 0.60 1.75 -18.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 19/11/15 28/11/14 15/11/13 30/11/12 25/11/11 30/11/10 -
Price 0.30 0.34 0.34 0.40 0.30 0.55 1.04 -
P/RPS 0.22 0.32 0.43 0.44 0.46 0.83 0.67 -16.92%
P/EPS 22.96 -4.11 -3.87 -4.29 -2.82 -3.36 -9.82 -
EY 4.36 -24.30 -25.84 -23.30 -35.46 -29.72 -10.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.57 0.60 0.42 0.67 1.25 -14.73%

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