[THETA] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -1102.74%
YoY- -99.85%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 37,128 32,414 36,396 30,374 51,424 28,412 25,097 6.74%
PBT -5,346 -4,882 -4,142 -8,062 1,339 -392 -5,133 0.67%
Tax 0 0 -2 0 -5,373 -10 -12 -
NP -5,346 -4,882 -4,144 -8,062 -4,034 -402 -5,145 0.64%
-
NP to SH -5,346 -4,882 -4,144 -8,062 -4,034 -396 -5,139 0.66%
-
Tax Rate - - - - 401.27% - - -
Total Cost 42,474 37,296 40,540 38,436 55,458 28,814 30,242 5.82%
-
Net Worth 65,417 73,996 82,575 55,112 53,344 -101,589 -93,419 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 65,417 73,996 82,575 55,112 53,344 -101,589 -93,419 -
NOSH 107,241 107,241 107,241 70,657 63,129 101,538 102,760 0.71%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -14.40% -15.06% -11.39% -26.54% -7.84% -1.41% -20.50% -
ROE -8.17% -6.60% -5.02% -14.63% -7.56% 0.00% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.62 30.23 33.94 42.99 81.46 27.98 24.42 5.98%
EPS -4.99 -4.55 -3.86 -11.41 -6.39 -0.39 -5.00 -0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.69 0.77 0.78 0.845 -1.0005 -0.9091 -
Adjusted Per Share Value based on latest NOSH - 70,645
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 31.50 27.50 30.88 25.77 43.63 24.10 21.29 6.74%
EPS -4.54 -4.14 -3.52 -6.84 -3.42 -0.34 -4.36 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.555 0.6277 0.7005 0.4675 0.4525 -0.8618 -0.7925 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.57 0.35 0.38 0.82 1.47 0.16 0.16 -
P/RPS 1.65 1.16 1.12 1.91 1.80 0.57 0.66 16.49%
P/EPS -11.43 -7.69 -9.83 -7.19 -23.00 -41.03 -3.20 23.62%
EY -8.75 -13.01 -10.17 -13.91 -4.35 -2.44 -31.26 -19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.51 0.49 1.05 1.74 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 20/08/09 28/08/08 -
Price 0.44 0.39 0.38 0.60 1.53 0.16 0.16 -
P/RPS 1.27 1.29 1.12 1.40 1.88 0.57 0.66 11.52%
P/EPS -8.83 -8.57 -9.83 -5.26 -23.94 -41.03 -3.20 18.42%
EY -11.33 -11.67 -10.17 -19.02 -4.18 -2.44 -31.26 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.57 0.49 0.77 1.81 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