[THETA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -61.15%
YoY- -3.44%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 30,374 51,424 28,412 25,097 20,658 18,443 11,397 17.73%
PBT -8,062 1,339 -392 -5,133 -4,976 -8,239 -6,556 3.50%
Tax 0 -5,373 -10 -12 -12 64 -6 -
NP -8,062 -4,034 -402 -5,145 -4,988 -8,175 -6,562 3.48%
-
NP to SH -8,062 -4,034 -396 -5,139 -4,968 -8,163 -6,556 3.50%
-
Tax Rate - 401.27% - - - - - -
Total Cost 38,436 55,458 28,814 30,242 25,646 26,618 17,959 13.51%
-
Net Worth 55,112 53,344 -101,589 -93,419 0 -78,843 -42,131 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 55,112 53,344 -101,589 -93,419 0 -78,843 -42,131 -
NOSH 70,657 63,129 101,538 102,760 102,615 102,808 102,758 -6.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -26.54% -7.84% -1.41% -20.50% -24.15% -44.33% -57.58% -
ROE -14.63% -7.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 42.99 81.46 27.98 24.42 20.13 17.94 11.09 25.32%
EPS -11.41 -6.39 -0.39 -5.00 -4.83 -7.94 -6.38 10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.845 -1.0005 -0.9091 0.00 -0.7669 -0.41 -
Adjusted Per Share Value based on latest NOSH - 102,631
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.77 43.63 24.10 21.29 17.53 15.65 9.67 17.73%
EPS -6.84 -3.42 -0.34 -4.36 -4.21 -6.93 -5.56 3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4675 0.4525 -0.8618 -0.7925 0.00 -0.6689 -0.3574 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.82 1.47 0.16 0.16 0.16 0.16 0.56 -
P/RPS 1.91 1.80 0.57 0.66 0.79 0.89 5.05 -14.95%
P/EPS -7.19 -23.00 -41.03 -3.20 -3.30 -2.02 -8.78 -3.27%
EY -13.91 -4.35 -2.44 -31.26 -30.26 -49.63 -11.39 3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.74 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 27/08/10 20/08/09 28/08/08 28/08/07 29/08/06 30/08/05 -
Price 0.60 1.53 0.16 0.16 0.16 0.16 0.44 -
P/RPS 1.40 1.88 0.57 0.66 0.79 0.89 3.97 -15.93%
P/EPS -5.26 -23.94 -41.03 -3.20 -3.30 -2.02 -6.90 -4.42%
EY -19.02 -4.18 -2.44 -31.26 -30.26 -49.63 -14.50 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.81 0.00 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