[THETA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.24%
YoY- 92.29%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 36,396 30,374 51,424 28,412 25,097 20,658 18,443 11.98%
PBT -4,142 -8,062 1,339 -392 -5,133 -4,976 -8,239 -10.81%
Tax -2 0 -5,373 -10 -12 -12 64 -
NP -4,144 -8,062 -4,034 -402 -5,145 -4,988 -8,175 -10.69%
-
NP to SH -4,144 -8,062 -4,034 -396 -5,139 -4,968 -8,163 -10.67%
-
Tax Rate - - 401.27% - - - - -
Total Cost 40,540 38,436 55,458 28,814 30,242 25,646 26,618 7.25%
-
Net Worth 82,575 55,112 53,344 -101,589 -93,419 0 -78,843 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 82,575 55,112 53,344 -101,589 -93,419 0 -78,843 -
NOSH 107,241 70,657 63,129 101,538 102,760 102,615 102,808 0.70%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -11.39% -26.54% -7.84% -1.41% -20.50% -24.15% -44.33% -
ROE -5.02% -14.63% -7.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 33.94 42.99 81.46 27.98 24.42 20.13 17.94 11.20%
EPS -3.86 -11.41 -6.39 -0.39 -5.00 -4.83 -7.94 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.845 -1.0005 -0.9091 0.00 -0.7669 -
Adjusted Per Share Value based on latest NOSH - 102,931
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.85 25.75 43.59 24.08 21.27 17.51 15.63 11.98%
EPS -3.51 -6.83 -3.42 -0.34 -4.36 -4.21 -6.92 -10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.4672 0.4522 -0.8612 -0.7919 0.00 -0.6684 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.38 0.82 1.47 0.16 0.16 0.16 0.16 -
P/RPS 1.12 1.91 1.80 0.57 0.66 0.79 0.89 3.90%
P/EPS -9.83 -7.19 -23.00 -41.03 -3.20 -3.30 -2.02 30.14%
EY -10.17 -13.91 -4.35 -2.44 -31.26 -30.26 -49.63 -23.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.05 1.74 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 16/08/11 27/08/10 20/08/09 28/08/08 28/08/07 29/08/06 -
Price 0.38 0.60 1.53 0.16 0.16 0.16 0.16 -
P/RPS 1.12 1.40 1.88 0.57 0.66 0.79 0.89 3.90%
P/EPS -9.83 -5.26 -23.94 -41.03 -3.20 -3.30 -2.02 30.14%
EY -10.17 -19.02 -4.18 -2.44 -31.26 -30.26 -49.63 -23.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.77 1.81 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