[THETA] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 160.43%
YoY- 324.91%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 14,680 21,535 30,637 9,892 12,464 6,733 17,740 -3.10%
PBT 618 -2,825 1,827 4,574 -2,042 -6,414 -5,098 -
Tax -7 -24 -8 -1 0 7 -1 38.26%
NP 611 -2,849 1,819 4,573 -2,042 -6,407 -5,099 -
-
NP to SH 608 -2,846 1,839 4,577 -2,035 -6,407 -5,099 -
-
Tax Rate 1.13% - 0.44% 0.02% - - - -
Total Cost 14,069 24,384 28,818 5,319 14,506 13,140 22,839 -7.75%
-
Net Worth -102,484 -96,260 -85,261 -81,038 -43,351 123 12,336 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth -102,484 -96,260 -85,261 -81,038 -43,351 123 12,336 -
NOSH 103,050 102,743 102,737 102,853 102,777 102,841 102,802 0.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.16% -13.23% 5.94% 46.23% -16.38% -95.16% -28.74% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -5,191.68% -41.33% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 14.25 20.96 29.82 9.62 12.13 6.55 17.26 -3.14%
EPS 0.59 -2.77 1.79 4.45 -1.98 -6.23 -4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9945 -0.9369 -0.8299 -0.7879 -0.4218 0.0012 0.12 -
Adjusted Per Share Value based on latest NOSH - 102,853
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.44 18.26 25.97 8.39 10.57 5.71 15.04 -3.11%
EPS 0.52 -2.41 1.56 3.88 -1.73 -5.43 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8687 -0.816 -0.7228 -0.687 -0.3675 0.001 0.1046 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.16 0.16 0.16 0.16 0.40 1.60 6.00 -
P/RPS 1.12 0.76 0.54 1.66 3.30 24.44 34.77 -43.56%
P/EPS 27.12 -5.78 8.94 3.60 -20.20 -25.68 -120.97 -
EY 3.69 -17.31 11.19 27.81 -4.95 -3.89 -0.83 -
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 0.00 1,333.33 50.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/10/09 24/11/08 29/11/07 23/11/06 29/11/05 29/11/04 20/11/03 -
Price 0.02 0.16 0.16 0.02 0.32 1.44 5.52 -
P/RPS 0.14 0.76 0.54 0.21 2.64 21.99 31.99 -59.52%
P/EPS 3.39 -5.78 8.94 0.45 -16.16 -23.11 -111.29 -
EY 29.50 -17.31 11.19 222.50 -6.19 -4.33 -0.90 -
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 0.00 1,200.00 46.00 -

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