[THETA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 11.86%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 75,394 147,166 112,938 84,137 97,886 69,368 56,592 4.89%
PBT -1,844 1,401 -8,821 -9,410 2,940 -11,346 -13,977 -28.62%
Tax -34 0 -40 -13 -12,933 -61 -34 0.00%
NP -1,878 1,401 -8,861 -9,424 -9,993 -11,408 -14,012 -28.44%
-
NP to SH -1,878 1,401 -8,861 -9,424 -9,993 -11,408 -14,012 -28.44%
-
Tax Rate - 0.00% - - 439.90% - - -
Total Cost 77,273 145,765 121,799 93,561 107,879 80,776 70,604 1.51%
-
Net Worth 66,490 67,562 57,910 64,352 71,840 77,213 70,288 -0.92%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 66,490 67,562 57,910 64,352 71,840 77,213 70,288 -0.92%
NOSH 107,243 107,243 107,241 107,253 107,224 107,241 85,717 3.80%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.49% 0.95% -7.85% -11.20% -10.21% -16.45% -24.76% -
ROE -2.83% 2.07% -15.30% -14.64% -13.91% -14.77% -19.93% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.30 137.23 105.31 78.45 91.29 64.68 66.02 1.05%
EPS -1.75 1.31 -8.27 -8.79 -9.32 -10.64 -16.35 -31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.54 0.60 0.67 0.72 0.82 -4.54%
Adjusted Per Share Value based on latest NOSH - 106,956
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 63.96 124.85 95.81 71.38 83.04 58.85 48.01 4.89%
EPS -1.59 1.19 -7.52 -7.99 -8.48 -9.68 -11.89 -28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.5732 0.4913 0.5459 0.6095 0.655 0.5963 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.41 0.33 0.26 0.435 0.40 0.34 0.49 -
P/RPS 0.58 0.24 0.25 0.55 0.44 0.53 0.74 -3.97%
P/EPS -23.40 25.25 -3.15 -4.95 -4.29 -3.20 -3.00 40.78%
EY -4.27 3.96 -31.78 -20.20 -23.30 -31.29 -33.36 -28.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.48 0.72 0.60 0.47 0.60 1.59%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 19/11/15 28/11/14 15/11/13 30/11/12 25/11/11 -
Price 0.46 0.30 0.34 0.34 0.40 0.30 0.55 -
P/RPS 0.65 0.22 0.32 0.43 0.44 0.46 0.83 -3.98%
P/EPS -26.26 22.96 -4.11 -3.87 -4.29 -2.82 -3.36 40.82%
EY -3.81 4.36 -24.30 -25.84 -23.30 -35.46 -29.72 -28.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.48 0.63 0.57 0.60 0.42 0.67 1.66%

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