[THETA] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 66.72%
YoY- -7.3%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 35,808 19,392 20,284 89,384 69,340 10,812 41,868 -2.57%
PBT -2,644 -6,920 -8,964 -14,480 -13,460 -18,064 -11,672 -21.91%
Tax 256 -140 -6,604 12 13,460 18,064 11,672 -47.07%
NP -2,388 -7,060 -15,568 -14,468 0 0 0 -
-
NP to SH -2,356 -7,060 -15,568 -14,468 -13,484 -18,144 -1,484 8.00%
-
Tax Rate - - - - - - - -
Total Cost 38,196 26,452 35,852 103,852 69,340 10,812 41,868 -1.51%
-
Net Worth -75,036 -40,020 9,242 16,440 58,154 172,666 200,340 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth -75,036 -40,020 9,242 16,440 58,154 172,666 200,340 -
NOSH 101,551 102,616 102,691 102,755 98,567 93,333 92,749 1.52%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -6.67% -36.41% -76.75% -16.19% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% -168.44% -88.00% -23.19% -10.51% -0.74% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 35.26 18.90 19.75 86.99 70.35 11.58 45.14 -4.03%
EPS -2.32 -6.88 -15.16 -14.08 -13.68 -19.44 -1.60 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7389 -0.39 0.09 0.16 0.59 1.85 2.16 -
Adjusted Per Share Value based on latest NOSH - 102,755
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 30.35 16.44 17.19 75.77 58.78 9.17 35.49 -2.57%
EPS -2.00 -5.98 -13.20 -12.26 -11.43 -15.38 -1.26 8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6361 -0.3392 0.0783 0.1394 0.493 1.4637 1.6983 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.60 1.68 4.60 4.08 8.08 10.80 55.60 -
P/RPS 1.70 8.89 23.29 4.69 11.49 93.23 123.17 -51.00%
P/EPS -25.86 -24.42 -30.34 -28.98 -59.06 -55.56 -3,475.00 -55.79%
EY -3.87 -4.10 -3.30 -3.45 -1.69 -1.80 -0.03 124.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 51.11 25.50 13.69 5.84 25.74 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 06/06/06 31/05/05 31/05/04 30/05/03 29/05/02 28/05/01 26/05/00 -
Price 0.44 0.36 2.64 4.56 7.24 11.20 38.88 -
P/RPS 1.25 1.91 13.37 5.24 10.29 96.68 86.13 -50.59%
P/EPS -18.97 -5.23 -17.41 -32.39 -52.92 -57.61 -2,430.00 -55.44%
EY -5.27 -19.11 -5.74 -3.09 -1.89 -1.74 -0.04 125.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 29.33 28.50 12.27 6.05 18.00 -

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