[THETA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -31.04%
YoY- 43.2%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 46,632 51,295 28,335 23,861 19,365 52,418 30,412 7.37%
PBT -7,957 485 -3,665 -8,598 -15,128 -10,865 -16,436 -11.37%
Tax -36 -20 63 -6 2 279 446 -
NP -7,993 465 -3,602 -8,604 -15,126 -10,586 -15,990 -10.90%
-
NP to SH -7,984 505 -3,586 -8,591 -15,126 -10,586 -15,990 -10.92%
-
Tax Rate - 4.12% - - - - - -
Total Cost 54,625 50,830 31,937 32,465 34,491 63,004 46,402 2.75%
-
Net Worth -96,270 -85,530 -80,957 -43,345 123 12,333 46,276 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth -96,270 -85,530 -80,957 -43,345 123 12,333 46,276 -
NOSH 102,754 103,061 102,750 102,763 102,828 102,776 98,460 0.71%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -17.14% 0.91% -12.71% -36.06% -78.11% -20.20% -52.58% -
ROE 0.00% 0.00% 0.00% 0.00% -12,258.39% -85.83% -34.55% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.38 49.77 27.58 23.22 18.83 51.00 30.89 6.61%
EPS -7.77 0.49 -3.49 -8.36 -14.71 -10.30 -16.24 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9369 -0.8299 -0.7879 -0.4218 0.0012 0.12 0.47 -
Adjusted Per Share Value based on latest NOSH - 102,777
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 39.56 43.52 24.04 20.24 16.43 44.47 25.80 7.37%
EPS -6.77 0.43 -3.04 -7.29 -12.83 -8.98 -13.57 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8167 -0.7256 -0.6868 -0.3677 0.001 0.1046 0.3926 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.16 0.16 0.16 0.40 1.60 6.00 4.12 -
P/RPS 0.35 0.32 0.58 1.72 8.50 11.76 13.34 -45.45%
P/EPS -2.06 32.65 -4.58 -4.78 -10.88 -58.25 -25.37 -34.17%
EY -48.56 3.06 -21.81 -20.90 -9.19 -1.72 -3.94 51.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1,333.33 50.00 8.77 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 29/11/07 23/11/06 29/11/05 29/11/04 20/11/03 29/11/02 -
Price 0.16 0.16 0.02 0.32 1.44 5.52 3.76 -
P/RPS 0.35 0.32 0.07 1.38 7.65 10.82 12.17 -44.61%
P/EPS -2.06 32.65 -0.57 -3.83 -9.79 -53.59 -23.15 -33.15%
EY -48.56 3.06 -174.50 -26.13 -10.22 -1.87 -4.32 49.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1,200.00 46.00 8.00 -

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