[THETA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -51.7%
YoY- 42.62%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 18,443 11,397 12,632 34,678 24,257 10,799 28,243 -6.85%
PBT -8,239 -6,556 -8,714 -5,767 -10,042 -8,969 -4,966 8.79%
Tax 64 -6 -5 280 10,042 8,969 4,966 -51.56%
NP -8,175 -6,562 -8,719 -5,487 0 0 0 -
-
NP to SH -8,163 -6,556 -8,719 -5,487 -9,563 -8,931 -2,372 22.86%
-
Tax Rate - - - - - - - -
Total Cost 26,618 17,959 21,351 40,165 24,257 10,799 28,243 -0.98%
-
Net Worth -78,843 -42,131 6,169 15,412 52,197 169,977 195,233 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -78,843 -42,131 6,169 15,412 52,197 169,977 195,233 -
NOSH 102,808 102,758 102,818 102,752 98,486 96,032 91,230 2.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -44.33% -57.58% -69.02% -15.82% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% -141.33% -35.60% -18.32% -5.25% -1.21% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.94 11.09 12.29 33.75 24.63 11.25 30.96 -8.68%
EPS -7.94 -6.38 -8.48 -5.34 -9.71 -9.30 -2.60 20.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7669 -0.41 0.06 0.15 0.53 1.77 2.14 -
Adjusted Per Share Value based on latest NOSH - 102,747
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.63 9.66 10.71 29.40 20.56 9.15 23.94 -6.85%
EPS -6.92 -5.56 -7.39 -4.65 -8.11 -7.57 -2.01 22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6684 -0.3571 0.0523 0.1307 0.4425 1.4409 1.655 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.16 0.56 2.24 6.08 6.60 10.88 31.68 -
P/RPS 0.89 5.05 18.23 18.02 26.80 96.75 102.33 -54.63%
P/EPS -2.02 -8.78 -26.42 -113.86 -67.97 -116.99 -1,218.46 -65.58%
EY -49.63 -11.39 -3.79 -0.88 -1.47 -0.85 -0.08 191.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 37.33 40.53 12.45 6.15 14.80 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 30/08/04 29/08/03 30/08/02 28/08/01 29/08/00 -
Price 0.16 0.44 1.80 6.64 5.60 12.40 30.40 -
P/RPS 0.89 3.97 14.65 19.67 22.74 110.27 98.20 -54.32%
P/EPS -2.02 -6.90 -21.23 -124.34 -57.67 -133.33 -1,169.23 -65.34%
EY -49.63 -14.50 -4.71 -0.80 -1.73 -0.75 -0.09 186.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 30.00 44.27 10.57 7.01 14.21 -

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