[THETA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -48.8%
YoY- -17.81%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 79,941 63,656 37,128 32,414 36,396 30,374 51,424 7.62%
PBT 1,173 -5,737 -5,346 -4,882 -4,142 -8,062 1,339 -2.17%
Tax 0 0 0 0 -2 0 -5,373 -
NP 1,173 -5,737 -5,346 -4,882 -4,144 -8,062 -4,034 -
-
NP to SH 1,173 -5,737 -5,346 -4,882 -4,144 -8,062 -4,034 -
-
Tax Rate 0.00% - - - - - 401.27% -
Total Cost 78,768 69,393 42,474 37,296 40,540 38,436 55,458 6.01%
-
Net Worth 67,561 57,910 65,417 73,996 82,575 55,112 53,344 4.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 67,561 57,910 65,417 73,996 82,575 55,112 53,344 4.01%
NOSH 107,241 107,241 107,241 107,241 107,241 70,657 63,129 9.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.47% -9.01% -14.40% -15.06% -11.39% -26.54% -7.84% -
ROE 1.74% -9.91% -8.17% -6.60% -5.02% -14.63% -7.56% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.54 59.36 34.62 30.23 33.94 42.99 81.46 -1.46%
EPS 1.09 -5.35 -4.99 -4.55 -3.86 -11.41 -6.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.54 0.61 0.69 0.77 0.78 0.845 -4.77%
Adjusted Per Share Value based on latest NOSH - 107,241
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 67.82 54.00 31.50 27.50 30.88 25.77 43.63 7.62%
EPS 1.00 -4.87 -4.54 -4.14 -3.52 -6.84 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5732 0.4913 0.555 0.6277 0.7005 0.4675 0.4525 4.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.305 0.31 0.57 0.35 0.38 0.82 1.47 -
P/RPS 0.41 0.52 1.65 1.16 1.12 1.91 1.80 -21.83%
P/EPS 27.88 -5.79 -11.43 -7.69 -9.83 -7.19 -23.00 -
EY 3.59 -17.26 -8.75 -13.01 -10.17 -13.91 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.93 0.51 0.49 1.05 1.74 -19.30%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 -
Price 0.32 0.27 0.44 0.39 0.38 0.60 1.53 -
P/RPS 0.43 0.45 1.27 1.29 1.12 1.40 1.88 -21.78%
P/EPS 29.26 -5.05 -8.83 -8.57 -9.83 -5.26 -23.94 -
EY 3.42 -19.81 -11.33 -11.67 -10.17 -19.02 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.72 0.57 0.49 0.77 1.81 -19.01%

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