[THETA] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 31.13%
YoY- -295.08%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 122,592 46,400 45,856 33,316 35,808 19,392 20,284 34.94%
PBT 11,516 -3,968 -12,732 -9,324 -2,644 -6,920 -8,964 -
Tax 0 -20 -24 -24 256 -140 -6,604 -
NP 11,516 -3,988 -12,756 -9,348 -2,388 -7,060 -15,568 -
-
NP to SH 11,516 -3,984 -12,756 -9,308 -2,356 -7,060 -15,568 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 111,076 50,388 58,612 42,664 38,196 26,452 35,852 20.72%
-
Net Worth 53,507 -103,317 -91,565 -83,104 -75,036 -40,020 9,242 33.98%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 53,507 -103,317 -91,565 -83,104 -75,036 -40,020 9,242 33.98%
NOSH 63,135 102,680 102,870 102,852 101,551 102,616 102,691 -7.78%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.39% -8.59% -27.82% -28.06% -6.67% -36.41% -76.75% -
ROE 21.52% 0.00% 0.00% 0.00% 0.00% 0.00% -168.44% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 194.17 45.19 44.58 32.39 35.26 18.90 19.75 46.33%
EPS 18.24 -3.88 -12.40 -9.04 -2.32 -6.88 -15.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8475 -1.0062 -0.8901 -0.808 -0.7389 -0.39 0.09 45.29%
Adjusted Per Share Value based on latest NOSH - 102,852
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 104.00 39.36 38.90 28.26 30.38 16.45 17.21 34.94%
EPS 9.77 -3.38 -10.82 -7.90 -2.00 -5.99 -13.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4539 -0.8765 -0.7768 -0.705 -0.6366 -0.3395 0.0784 33.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.82 0.16 0.16 0.16 0.60 1.68 4.60 -
P/RPS 0.94 0.35 0.36 0.49 1.70 8.89 23.29 -41.41%
P/EPS 9.98 -4.12 -1.29 -1.77 -25.86 -24.42 -30.34 -
EY 10.02 -24.25 -77.50 -56.56 -3.87 -4.10 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.00 0.00 0.00 0.00 0.00 51.11 -41.01%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 28/05/09 27/05/08 29/05/07 06/06/06 31/05/05 31/05/04 -
Price 1.67 0.16 0.16 0.16 0.44 0.36 2.64 -
P/RPS 0.86 0.35 0.36 0.49 1.25 1.91 13.37 -36.68%
P/EPS 9.16 -4.12 -1.29 -1.77 -18.97 -5.23 -17.41 -
EY 10.92 -24.25 -77.50 -56.56 -5.27 -19.11 -5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.00 0.00 0.00 0.00 0.00 29.33 -36.23%

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