[THETA] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 16.72%
YoY- -78.4%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 91,337 153,833 43,528 37,256 69,726 75,394 147,166 -7.63%
PBT 10,174 -1,149 -2,954 -11,496 -6,433 -1,844 1,401 39.13%
Tax -68 0 0 0 -10 -34 0 -
NP 10,106 -1,149 -2,954 -11,496 -6,444 -1,878 1,401 38.98%
-
NP to SH 10,106 -1,149 -2,954 -11,496 -6,444 -1,878 1,401 38.98%
-
Tax Rate 0.67% - - - - - 0.00% -
Total Cost 81,230 154,982 46,482 48,752 76,170 77,273 145,765 -9.28%
-
Net Worth 72,461 61,128 67,563 58,983 64,345 66,490 67,562 1.17%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 72,461 61,128 67,563 58,983 64,345 66,490 67,562 1.17%
NOSH 117,967 107,243 107,243 107,243 107,243 107,243 107,243 1.60%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.07% -0.75% -6.79% -30.86% -9.24% -2.49% 0.95% -
ROE 13.95% -1.88% -4.37% -19.49% -10.01% -2.83% 2.07% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 79.41 143.44 40.59 34.74 65.02 70.30 137.23 -8.71%
EPS 8.79 -1.07 -2.76 -10.72 -6.01 -1.75 1.31 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.63 0.55 0.60 0.62 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 107,243
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 77.43 130.40 36.90 31.58 59.11 63.91 124.75 -7.63%
EPS 8.57 -0.97 -2.50 -9.75 -5.46 -1.59 1.19 38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6142 0.5182 0.5727 0.50 0.5455 0.5636 0.5727 1.17%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.815 0.84 0.335 0.48 0.35 0.41 0.33 -
P/RPS 1.03 0.59 0.83 1.38 0.54 0.58 0.24 27.46%
P/EPS 9.28 -78.38 -12.16 -4.48 -5.82 -23.40 25.25 -15.35%
EY 10.78 -1.28 -8.22 -22.33 -17.17 -4.27 3.96 18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.47 0.53 0.87 0.58 0.66 0.52 16.34%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 26/11/20 27/11/19 30/11/18 29/11/17 22/11/16 -
Price 0.715 0.715 0.375 0.50 0.29 0.46 0.30 -
P/RPS 0.90 0.50 0.92 1.44 0.45 0.65 0.22 26.45%
P/EPS 8.14 -66.72 -13.61 -4.66 -4.83 -26.26 22.96 -15.86%
EY 12.29 -1.50 -7.35 -21.44 -20.72 -3.81 4.36 18.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 0.60 0.91 0.48 0.74 0.48 15.33%

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