[THETA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 54.21%
YoY- 68.77%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 77,480 84,940 122,592 46,400 45,856 33,316 35,808 13.71%
PBT -5,968 3,216 11,516 -3,968 -12,732 -9,324 -2,644 14.51%
Tax -8 0 0 -20 -24 -24 256 -
NP -5,976 3,216 11,516 -3,988 -12,756 -9,348 -2,388 16.50%
-
NP to SH -5,976 3,216 11,516 -3,984 -12,756 -9,308 -2,356 16.76%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 83,456 81,724 111,076 50,388 58,612 42,664 38,196 13.89%
-
Net Worth 84,720 53,811 53,507 -103,317 -91,565 -83,104 -75,036 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 84,720 53,811 53,507 -103,317 -91,565 -83,104 -75,036 -
NOSH 107,241 63,307 63,135 102,680 102,870 102,852 101,551 0.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -7.71% 3.79% 9.39% -8.59% -27.82% -28.06% -6.67% -
ROE -7.05% 5.98% 21.52% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 72.25 134.17 194.17 45.19 44.58 32.39 35.26 12.68%
EPS -5.56 5.08 18.24 -3.88 -12.40 -9.04 -2.32 15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.85 0.8475 -1.0062 -0.8901 -0.808 -0.7389 -
Adjusted Per Share Value based on latest NOSH - 102,680
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 65.68 72.00 103.92 39.33 38.87 28.24 30.35 13.71%
EPS -5.07 2.73 9.76 -3.38 -10.81 -7.89 -2.00 16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.4562 0.4536 -0.8758 -0.7762 -0.7045 -0.6361 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.45 0.85 1.82 0.16 0.16 0.16 0.60 -
P/RPS 0.62 0.63 0.94 0.35 0.36 0.49 1.70 -15.46%
P/EPS -8.08 16.73 9.98 -4.12 -1.29 -1.77 -25.86 -17.61%
EY -12.38 5.98 10.02 -24.25 -77.50 -56.56 -3.87 21.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.00 2.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/05/12 26/05/11 14/05/10 28/05/09 27/05/08 29/05/07 06/06/06 -
Price 0.44 0.91 1.67 0.16 0.16 0.16 0.44 -
P/RPS 0.61 0.68 0.86 0.35 0.36 0.49 1.25 -11.26%
P/EPS -7.90 17.91 9.16 -4.12 -1.29 -1.77 -18.97 -13.57%
EY -12.66 5.58 10.92 -24.25 -77.50 -56.56 -5.27 15.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.07 1.97 0.00 0.00 0.00 0.00 -

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