[THETA] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -124.02%
YoY- -58.9%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 20,658 18,443 11,397 12,632 34,678 24,257 10,799 11.41%
PBT -4,976 -8,239 -6,556 -8,714 -5,767 -10,042 -8,969 -9.34%
Tax -12 64 -6 -5 280 10,042 8,969 -
NP -4,988 -8,175 -6,562 -8,719 -5,487 0 0 -
-
NP to SH -4,968 -8,163 -6,556 -8,719 -5,487 -9,563 -8,931 -9.30%
-
Tax Rate - - - - - - - -
Total Cost 25,646 26,618 17,959 21,351 40,165 24,257 10,799 15.49%
-
Net Worth 0 -78,843 -42,131 6,169 15,412 52,197 169,977 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 0 -78,843 -42,131 6,169 15,412 52,197 169,977 -
NOSH 102,615 102,808 102,758 102,818 102,752 98,486 96,032 1.11%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -24.15% -44.33% -57.58% -69.02% -15.82% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -141.33% -35.60% -18.32% -5.25% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.13 17.94 11.09 12.29 33.75 24.63 11.25 10.17%
EPS -4.83 -7.94 -6.38 -8.48 -5.34 -9.71 -9.30 -10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.7669 -0.41 0.06 0.15 0.53 1.77 -
Adjusted Per Share Value based on latest NOSH - 102,921
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 17.53 15.65 9.67 10.72 29.42 20.58 9.16 11.41%
EPS -4.21 -6.93 -5.56 -7.40 -4.65 -8.11 -7.58 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.6689 -0.3574 0.0523 0.1308 0.4428 1.442 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.16 0.16 0.56 2.24 6.08 6.60 10.88 -
P/RPS 0.79 0.89 5.05 18.23 18.02 26.80 96.75 -55.10%
P/EPS -3.30 -2.02 -8.78 -26.42 -113.86 -67.97 -116.99 -44.81%
EY -30.26 -49.63 -11.39 -3.79 -0.88 -1.47 -0.85 81.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 37.33 40.53 12.45 6.15 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 30/08/05 30/08/04 29/08/03 30/08/02 28/08/01 -
Price 0.16 0.16 0.44 1.80 6.64 5.60 12.40 -
P/RPS 0.79 0.89 3.97 14.65 19.67 22.74 110.27 -56.07%
P/EPS -3.30 -2.02 -6.90 -21.23 -124.34 -57.67 -133.33 -46.00%
EY -30.26 -49.63 -14.50 -4.71 -0.80 -1.73 -0.75 85.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 30.00 44.27 10.57 7.01 -

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