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

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 38.85%
YoY- 26.16%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 9,139 20,776 16,812 13,633 12,329 9,491 6,549 5.70%
PBT -8,866 -1,540 599 -1,950 -2,645 -7,578 -4,826 10.66%
Tax 0 -5,373 -5 -6 -6 0 0 -
NP -8,866 -6,913 594 -1,956 -2,651 -7,578 -4,826 10.66%
-
NP to SH -8,866 -6,913 597 -1,950 -2,641 -7,574 -4,791 10.79%
-
Tax Rate - - 0.83% - - - - -
Total Cost 18,005 27,689 16,218 15,589 14,980 17,069 11,375 7.95%
-
Net Worth 55,103 53,346 -102,982 -93,302 0 -78,919 -42,152 -
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 55,103 53,346 -102,982 -93,302 0 -78,919 -42,152 -
NOSH 70,645 63,132 102,931 102,631 103,021 102,907 102,811 -6.05%
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 -97.01% -33.27% 3.53% -14.35% -21.50% -79.84% -73.69% -
ROE -16.09% -12.96% 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 12.94 32.91 16.33 13.28 11.97 9.22 6.37 12.53%
EPS -12.55 -10.95 0.58 -1.90 -2.57 -7.36 -4.66 17.94%
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 7.75 17.61 14.25 11.56 10.45 8.05 5.55 5.71%
EPS -7.52 -5.86 0.51 -1.65 -2.24 -6.42 -4.06 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4671 0.4522 -0.873 -0.7909 0.00 -0.669 -0.3573 -
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 6.34 4.47 0.98 1.20 1.34 1.73 8.79 -5.29%
P/EPS -6.53 -13.42 27.59 -8.42 -6.24 -2.17 -12.02 -9.66%
EY -15.30 -7.45 3.63 -11.88 -16.02 -46.00 -8.32 10.68%
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 4.64 4.65 0.98 1.20 1.34 1.73 6.91 -6.41%
P/EPS -4.78 -13.97 27.59 -8.42 -6.24 -2.17 -9.44 -10.71%
EY -20.92 -7.16 3.63 -11.88 -16.02 -46.00 -10.59 12.00%
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