[THETA] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -1598.5%
YoY- -1772.78%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 6,733 17,740 6,155 7,465 3,013 16,714 0 -100.00%
PBT -6,414 -5,098 -6,394 -74,748 -3,897 2,008 0 -100.00%
Tax 7 -1 -33 74,748 3,897 136 0 -100.00%
NP -6,407 -5,099 -6,427 0 0 2,144 0 -100.00%
-
NP to SH -6,407 -5,099 -6,427 -74,649 -3,986 2,144 0 -100.00%
-
Tax Rate - - - - - -6.77% - -
Total Cost 13,140 22,839 12,582 7,465 3,013 14,570 0 -100.00%
-
Net Worth 123 12,336 46,258 76,192 191,952 110,773 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 123 12,336 46,258 76,192 191,952 110,773 0 -100.00%
NOSH 102,841 102,802 98,422 97,682 91,843 51,047 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -95.16% -28.74% -104.42% 0.00% 0.00% 12.83% 0.00% -
ROE -5,191.68% -41.33% -13.89% -97.97% -2.08% 1.94% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 6.55 17.26 6.25 7.64 3.28 32.74 0.00 -100.00%
EPS -6.23 -4.96 -6.53 -76.42 -4.34 4.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0012 0.12 0.47 0.78 2.09 2.17 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 97,682
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 5.71 15.04 5.22 6.33 2.55 14.17 0.00 -100.00%
EPS -5.43 -4.32 -5.45 -63.28 -3.38 1.82 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.001 0.1046 0.3921 0.6459 1.6272 0.939 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.60 6.00 4.12 9.44 22.40 0.00 0.00 -
P/RPS 24.44 34.77 65.88 123.53 682.80 0.00 0.00 -100.00%
P/EPS -25.68 -120.97 -63.09 -12.35 -516.13 0.00 0.00 -100.00%
EY -3.89 -0.83 -1.58 -8.10 -0.19 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1,333.33 50.00 8.77 12.10 10.72 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/11/04 20/11/03 29/11/02 27/11/01 29/11/00 26/11/99 - -
Price 1.44 5.52 3.76 10.96 20.48 0.00 0.00 -
P/RPS 21.99 31.99 60.12 143.42 624.28 0.00 0.00 -100.00%
P/EPS -23.11 -111.29 -57.58 -14.34 -471.89 0.00 0.00 -100.00%
EY -4.33 -0.90 -1.74 -6.97 -0.21 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1,200.00 46.00 8.00 14.05 9.80 0.00 0.00 -100.00%

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