[THETA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -46.13%
YoY- 52.55%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 39,037 39,981 30,173 61,700 43,256 33,422 40,522 -0.62%
PBT -11,003 -33,955 -106,865 -19,973 -43,929 -109,891 -36,912 -18.26%
Tax -2,454 -2,278 -1,766 -653 458 109,891 36,912 -
NP -13,457 -36,233 -108,631 -20,626 -43,471 0 0 -
-
NP to SH -13,516 -36,098 -108,631 -20,626 -43,471 -110,505 -34,087 -14.28%
-
Tax Rate - - - - - - - -
Total Cost 52,494 76,214 138,804 82,326 86,727 33,422 40,522 4.40%
-
Net Worth -81,933 -75,952 -32,040 12,378 28,754 60,191 173,679 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -81,933 -75,952 -32,040 12,378 28,754 60,191 173,679 -
NOSH 102,828 102,805 102,824 102,727 102,695 98,673 91,893 1.89%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -34.47% -90.63% -360.03% -33.43% -100.50% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -166.63% -151.18% -183.59% -19.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.96 38.89 29.34 60.06 42.12 33.87 44.10 -2.46%
EPS -13.15 -35.11 -105.67 -20.07 -42.33 -111.99 -37.09 -15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7968 -0.7388 -0.3116 0.1205 0.28 0.61 1.89 -
Adjusted Per Share Value based on latest NOSH - 102,780
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.09 33.89 25.58 52.30 36.67 28.33 34.35 -0.62%
EPS -11.46 -30.60 -92.09 -17.48 -36.85 -93.67 -28.90 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6945 -0.6438 -0.2716 0.1049 0.2438 0.5102 1.4723 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.02 0.32 1.68 5.40 3.20 11.12 13.92 -
P/RPS 0.05 0.82 5.73 8.99 7.60 32.83 31.57 -65.84%
P/EPS -0.15 -0.91 -1.59 -26.89 -7.56 -9.93 -37.53 -60.14%
EY -657.21 -109.73 -62.89 -3.72 -13.23 -10.07 -2.66 150.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 44.81 11.43 18.23 7.37 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 30/03/01 -
Price 0.02 0.40 1.56 5.24 4.00 10.08 10.80 -
P/RPS 0.05 1.03 5.32 8.72 9.50 29.76 24.49 -64.36%
P/EPS -0.15 -1.14 -1.48 -26.10 -9.45 -9.00 -29.12 -58.42%
EY -657.21 -87.78 -67.72 -3.83 -10.58 -11.11 -3.43 140.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 43.49 14.29 16.52 5.71 -

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