[THETA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -77.38%
YoY- 70.11%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 27,712 24,205 19,390 17,026 9,139 20,776 16,812 8.68%
PBT -3,558 -2,518 -1,601 -2,650 -8,866 -1,540 599 -
Tax 0 0 0 0 0 -5,373 -5 -
NP -3,558 -2,518 -1,601 -2,650 -8,866 -6,913 594 -
-
NP to SH -3,558 -2,518 -1,601 -2,650 -8,866 -6,913 597 -
-
Tax Rate - - - - - - 0.83% -
Total Cost 31,270 26,723 20,991 19,676 18,005 27,689 16,218 11.55%
-
Net Worth 57,910 65,417 73,996 82,575 55,103 53,346 -102,982 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 57,910 65,417 73,996 82,575 55,103 53,346 -102,982 -
NOSH 107,241 107,241 107,241 107,241 70,645 63,132 102,931 0.68%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -12.84% -10.40% -8.26% -15.56% -97.01% -33.27% 3.53% -
ROE -6.14% -3.85% -2.16% -3.21% -16.09% -12.96% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.84 22.57 18.08 15.88 12.94 32.91 16.33 7.94%
EPS -3.32 -2.35 -1.49 -2.47 -12.55 -10.95 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.69 0.77 0.78 0.845 -1.0005 -
Adjusted Per Share Value based on latest NOSH - 107,241
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.51 20.53 16.45 14.44 7.75 17.63 14.26 8.68%
EPS -3.02 -2.14 -1.36 -2.25 -7.52 -5.86 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.555 0.6277 0.7005 0.4675 0.4526 -0.8736 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.31 0.57 0.35 0.38 0.82 1.47 0.16 -
P/RPS 1.20 2.53 1.94 2.39 6.34 4.47 0.98 3.43%
P/EPS -9.34 -24.28 -23.44 -15.38 -6.53 -13.42 27.59 -
EY -10.70 -4.12 -4.27 -6.50 -15.30 -7.45 3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.93 0.51 0.49 1.05 1.74 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 20/08/09 -
Price 0.27 0.44 0.39 0.38 0.60 1.53 0.16 -
P/RPS 1.04 1.95 2.16 2.39 4.64 4.65 0.98 0.99%
P/EPS -8.14 -18.74 -26.12 -15.38 -4.78 -13.97 27.59 -
EY -12.29 -5.34 -3.83 -6.50 -20.92 -7.16 3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.57 0.49 0.77 1.81 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